Highlights

[ASTRO] YoY Cumulative Quarter Result on 2016-10-31 [#3]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 07-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Oct-2016  [#3]
Profit Trend QoQ -     46.09%    YoY -     16.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 3,686,159 4,111,247 4,142,500 4,215,159 4,073,565 3,883,214 3,530,592 0.72%
  YoY % -10.34% -0.75% -1.72% 3.48% 4.90% 9.99% -
  Horiz. % 104.41% 116.45% 117.33% 119.39% 115.38% 109.99% 100.00%
PBT 666,774 479,789 814,712 657,735 551,184 519,065 442,071 7.09%
  YoY % 38.97% -41.11% 23.87% 19.33% 6.19% 17.42% -
  Horiz. % 150.83% 108.53% 184.29% 148.78% 124.68% 117.42% 100.00%
Tax -159,899 -137,606 -231,271 -183,693 -146,035 -143,089 -106,177 7.06%
  YoY % -16.20% 40.50% -25.90% -25.79% -2.06% -34.76% -
  Horiz. % 150.60% 129.60% 217.82% 173.01% 137.54% 134.76% 100.00%
NP 506,875 342,183 583,441 474,042 405,149 375,976 335,894 7.10%
  YoY % 48.13% -41.35% 23.08% 17.00% 7.76% 11.93% -
  Horiz. % 150.90% 101.87% 173.70% 141.13% 120.62% 111.93% 100.00%
NP to SH 516,379 344,523 588,849 478,606 411,551 379,400 336,564 7.39%
  YoY % 49.88% -41.49% 23.03% 16.29% 8.47% 12.73% -
  Horiz. % 153.43% 102.36% 174.96% 142.20% 122.28% 112.73% 100.00%
Tax Rate 23.98 % 28.68 % 28.39 % 27.93 % 26.49 % 27.57 % 24.02 % -0.03%
  YoY % -16.39% 1.02% 1.65% 5.44% -3.92% 14.78% -
  Horiz. % 99.83% 119.40% 118.19% 116.28% 110.28% 114.78% 100.00%
Total Cost 3,179,284 3,769,064 3,559,059 3,741,117 3,668,416 3,507,238 3,194,698 -0.08%
  YoY % -15.65% 5.90% -4.87% 1.98% 4.60% 9.78% -
  Horiz. % 99.52% 117.98% 111.41% 117.10% 114.83% 109.78% 100.00%
Net Worth 831,680 614,718 664,287 591,617 662,852 612,237 521,933 8.07%
  YoY % 35.29% -7.46% 12.28% -10.75% 8.27% 17.30% -
  Horiz. % 159.35% 117.78% 127.27% 113.35% 127.00% 117.30% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 312,858 391,042 468,909 468,711 429,240 350,815 310,674 0.12%
  YoY % -19.99% -16.61% 0.04% 9.20% 22.36% 12.92% -
  Horiz. % 100.70% 125.87% 150.93% 150.87% 138.16% 112.92% 100.00%
Div Payout % 60.59 % 113.50 % 79.63 % 97.93 % 104.30 % 92.47 % 92.31 % -6.77%
  YoY % -46.62% 42.53% -18.69% -6.11% 12.79% 0.17% -
  Horiz. % 65.64% 122.96% 86.26% 106.09% 112.99% 100.17% 100.00%
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 831,680 614,718 664,287 591,617 662,852 612,237 521,933 8.07%
  YoY % 35.29% -7.46% 12.28% -10.75% 8.27% 17.30% -
  Horiz. % 159.35% 117.78% 127.27% 113.35% 127.00% 117.30% 100.00%
NOSH 5,214,300 5,213,900 5,210,100 5,207,900 5,202,920 5,197,260 5,177,907 0.12%
  YoY % 0.01% 0.07% 0.04% 0.10% 0.11% 0.37% -
  Horiz. % 100.70% 100.70% 100.62% 100.58% 100.48% 100.37% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 13.75 % 8.32 % 14.08 % 11.25 % 9.95 % 9.68 % 9.51 % 6.33%
  YoY % 65.26% -40.91% 25.16% 13.07% 2.79% 1.79% -
  Horiz. % 144.58% 87.49% 148.05% 118.30% 104.63% 101.79% 100.00%
ROE 62.09 % 56.05 % 88.64 % 80.90 % 62.09 % 61.97 % 64.48 % -0.63%
  YoY % 10.78% -36.77% 9.57% 30.29% 0.19% -3.89% -
  Horiz. % 96.29% 86.93% 137.47% 125.47% 96.29% 96.11% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 70.69 78.85 79.51 80.94 78.29 74.72 68.19 0.60%
  YoY % -10.35% -0.83% -1.77% 3.38% 4.78% 9.58% -
  Horiz. % 103.67% 115.63% 116.60% 118.70% 114.81% 109.58% 100.00%
EPS 9.90 6.61 11.30 9.19 7.91 7.30 6.50 7.26%
  YoY % 49.77% -41.50% 22.96% 16.18% 8.36% 12.31% -
  Horiz. % 152.31% 101.69% 173.85% 141.38% 121.69% 112.31% 100.00%
DPS 6.00 7.50 9.00 9.00 8.25 6.75 6.00 -
  YoY % -20.00% -16.67% 0.00% 9.09% 22.22% 12.50% -
  Horiz. % 100.00% 125.00% 150.00% 150.00% 137.50% 112.50% 100.00%
NAPS 0.1595 0.1179 0.1275 0.1136 0.1274 0.1178 0.1008 7.94%
  YoY % 35.28% -7.53% 12.24% -10.83% 8.15% 16.87% -
  Horiz. % 158.23% 116.96% 126.49% 112.70% 126.39% 116.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 70.69 78.84 79.44 80.84 78.12 74.47 67.71 0.72%
  YoY % -10.34% -0.76% -1.73% 3.48% 4.90% 9.98% -
  Horiz. % 104.40% 116.44% 117.32% 119.39% 115.37% 109.98% 100.00%
EPS 9.90 6.61 11.29 9.18 7.89 7.28 6.45 7.40%
  YoY % 49.77% -41.45% 22.98% 16.35% 8.38% 12.87% -
  Horiz. % 153.49% 102.48% 175.04% 142.33% 122.33% 112.87% 100.00%
DPS 6.00 7.50 8.99 8.99 8.23 6.73 5.96 0.11%
  YoY % -20.00% -16.57% 0.00% 9.23% 22.29% 12.92% -
  Horiz. % 100.67% 125.84% 150.84% 150.84% 138.09% 112.92% 100.00%
NAPS 0.1595 0.1179 0.1274 0.1135 0.1271 0.1174 0.1001 8.07%
  YoY % 35.28% -7.46% 12.25% -10.70% 8.26% 17.28% -
  Horiz. % 159.34% 117.78% 127.27% 113.39% 126.97% 117.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 1.3500 1.3500 2.8100 2.8500 2.8600 3.3000 2.9000 -
P/RPS 1.91 1.71 3.53 3.52 3.65 4.42 4.25 -12.47%
  YoY % 11.70% -51.56% 0.28% -3.56% -17.42% 4.00% -
  Horiz. % 44.94% 40.24% 83.06% 82.82% 85.88% 104.00% 100.00%
P/EPS 13.63 20.43 24.86 31.01 36.16 45.21 44.62 -17.93%
  YoY % -33.28% -17.82% -19.83% -14.24% -20.02% 1.32% -
  Horiz. % 30.55% 45.79% 55.71% 69.50% 81.04% 101.32% 100.00%
EY 7.34 4.89 4.02 3.22 2.77 2.21 2.24 21.86%
  YoY % 50.10% 21.64% 24.84% 16.25% 25.34% -1.34% -
  Horiz. % 327.68% 218.30% 179.46% 143.75% 123.66% 98.66% 100.00%
DY 4.44 5.56 3.20 3.16 2.88 2.05 2.07 13.56%
  YoY % -20.14% 73.75% 1.27% 9.72% 40.49% -0.97% -
  Horiz. % 214.49% 268.60% 154.59% 152.66% 139.13% 99.03% 100.00%
P/NAPS 8.46 11.45 22.04 25.09 22.45 28.01 28.77 -18.45%
  YoY % -26.11% -48.05% -12.16% 11.76% -19.85% -2.64% -
  Horiz. % 29.41% 39.80% 76.61% 87.21% 78.03% 97.36% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 04/12/19 05/12/18 06/12/17 07/12/16 08/12/15 11/12/14 05/12/13 -
Price 1.3600 1.2900 2.8000 2.6500 2.8600 3.3300 2.8500 -
P/RPS 1.92 1.64 3.52 3.27 3.65 4.46 4.18 -12.16%
  YoY % 17.07% -53.41% 7.65% -10.41% -18.16% 6.70% -
  Horiz. % 45.93% 39.23% 84.21% 78.23% 87.32% 106.70% 100.00%
P/EPS 13.73 19.52 24.77 28.84 36.16 45.62 43.85 -17.59%
  YoY % -29.66% -21.19% -14.11% -20.24% -20.74% 4.04% -
  Horiz. % 31.31% 44.52% 56.49% 65.77% 82.46% 104.04% 100.00%
EY 7.28 5.12 4.04 3.47 2.77 2.19 2.28 21.34%
  YoY % 42.19% 26.73% 16.43% 25.27% 26.48% -3.95% -
  Horiz. % 319.30% 224.56% 177.19% 152.19% 121.49% 96.05% 100.00%
DY 4.41 5.81 3.21 3.40 2.88 2.03 2.11 13.07%
  YoY % -24.10% 81.00% -5.59% 18.06% 41.87% -3.79% -
  Horiz. % 209.00% 275.36% 152.13% 161.14% 136.49% 96.21% 100.00%
P/NAPS 8.53 10.94 21.96 23.33 22.45 28.27 28.27 -18.10%
  YoY % -22.03% -50.18% -5.87% 3.92% -20.59% 0.00% -
  Horiz. % 30.17% 38.70% 77.68% 82.53% 79.41% 100.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  562  483  484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 LUSTER 0.14+0.01 
 PWORTH 0.04+0.005 
 XOX 0.255-0.02 
 SAPNRG 0.13-0.005 
 LAMBO 0.055-0.005 
 MINHO-WC 0.14+0.07 
 NETX 0.020.00 
 BORNOIL 0.065-0.005 
 RGB 0.155-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers