Highlights

[ASTRO] YoY TTM Result on 2015-10-31 [#3]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 08-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Oct-2015  [#3]
Profit Trend QoQ -     -1.32%    YoY -     12.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 5,499,500 5,539,988 5,616,964 5,421,794 5,143,364 4,662,182 4,168,800 4.72%
  YoY % -0.73% -1.37% 3.60% 5.41% 10.32% 11.84% -
  Horiz. % 131.92% 132.89% 134.74% 130.06% 123.38% 111.84% 100.00%
PBT 738,228 1,002,490 935,941 753,006 646,224 556,789 672,653 1.56%
  YoY % -26.36% 7.11% 24.29% 16.52% 16.06% -17.22% -
  Horiz. % 109.75% 149.04% 139.14% 111.95% 96.07% 82.78% 100.00%
Tax -215,510 -276,099 -259,087 -210,085 -158,382 -137,544 -177,543 3.28%
  YoY % 21.94% -6.57% -23.32% -32.64% -15.15% 22.53% -
  Horiz. % 121.38% 155.51% 145.93% 118.33% 89.21% 77.47% 100.00%
NP 522,718 726,391 676,854 542,921 487,842 419,245 495,110 0.91%
  YoY % -28.04% 7.32% 24.67% 11.29% 16.36% -15.32% -
  Horiz. % 105.58% 146.71% 136.71% 109.66% 98.53% 84.68% 100.00%
NP to SH 526,310 733,926 682,372 551,522 490,786 419,839 491,855 1.13%
  YoY % -28.29% 7.56% 23.73% 12.38% 16.90% -14.64% -
  Horiz. % 107.01% 149.22% 138.73% 112.13% 99.78% 85.36% 100.00%
Tax Rate 29.19 % 27.54 % 27.68 % 27.90 % 24.51 % 24.70 % 26.39 % 1.69%
  YoY % 5.99% -0.51% -0.79% 13.83% -0.77% -6.40% -
  Horiz. % 110.61% 104.36% 104.89% 105.72% 92.88% 93.60% 100.00%
Total Cost 4,976,782 4,813,597 4,940,110 4,878,873 4,655,522 4,242,937 3,673,690 5.19%
  YoY % 3.39% -2.56% 1.26% 4.80% 9.72% 15.50% -
  Horiz. % 135.47% 131.03% 134.47% 132.81% 126.73% 115.50% 100.00%
Net Worth 614,718 664,287 591,519 662,055 612,824 519,590 196,434 20.93%
  YoY % -7.46% 12.30% -10.65% 8.03% 17.94% 164.51% -
  Horiz. % 312.94% 338.17% 301.13% 337.04% 311.97% 264.51% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 573,527 650,783 663,594 650,298 509,952 440,822 34,063 60.06%
  YoY % -11.87% -1.93% 2.04% 27.52% 15.68% 1,194.11% -
  Horiz. % 1,683.68% 1,910.48% 1,948.09% 1,909.06% 1,497.05% 1,294.11% 100.00%
Div Payout % 108.97 % 88.67 % 97.25 % 117.91 % 103.91 % 105.00 % 6.93 % 58.25%
  YoY % 22.89% -8.82% -17.52% 13.47% -1.04% 1,415.15% -
  Horiz. % 1,572.44% 1,279.51% 1,403.32% 1,701.44% 1,499.42% 1,515.15% 100.00%
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 614,718 664,287 591,519 662,055 612,824 519,590 196,434 20.93%
  YoY % -7.46% 12.30% -10.65% 8.03% 17.94% 164.51% -
  Horiz. % 312.94% 338.17% 301.13% 337.04% 311.97% 264.51% 100.00%
NOSH 5,213,900 5,210,100 5,207,034 5,196,666 5,202,247 5,154,666 2,270,923 14.85%
  YoY % 0.07% 0.06% 0.20% -0.11% 0.92% 126.99% -
  Horiz. % 229.59% 229.43% 229.29% 228.83% 229.08% 226.99% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 9.50 % 13.11 % 12.05 % 10.01 % 9.48 % 8.99 % 11.88 % -3.66%
  YoY % -27.54% 8.80% 20.38% 5.59% 5.45% -24.33% -
  Horiz. % 79.97% 110.35% 101.43% 84.26% 79.80% 75.67% 100.00%
ROE 85.62 % 110.48 % 115.36 % 83.30 % 80.09 % 80.80 % 250.39 % -16.37%
  YoY % -22.50% -4.23% 38.49% 4.01% -0.88% -67.73% -
  Horiz. % 34.19% 44.12% 46.07% 33.27% 31.99% 32.27% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 105.48 106.33 107.87 104.33 98.87 90.45 183.57 -8.82%
  YoY % -0.80% -1.43% 3.39% 5.52% 9.31% -50.73% -
  Horiz. % 57.46% 57.92% 58.76% 56.83% 53.86% 49.27% 100.00%
EPS 10.09 14.09 13.10 10.61 9.43 8.14 21.66 -11.95%
  YoY % -28.39% 7.56% 23.47% 12.51% 15.85% -62.42% -
  Horiz. % 46.58% 65.05% 60.48% 48.98% 43.54% 37.58% 100.00%
DPS 11.00 12.50 12.75 12.50 9.75 8.50 1.50 39.36%
  YoY % -12.00% -1.96% 2.00% 28.21% 14.71% 466.67% -
  Horiz. % 733.33% 833.33% 850.00% 833.33% 650.00% 566.67% 100.00%
NAPS 0.1179 0.1275 0.1136 0.1274 0.1178 0.1008 0.0865 5.29%
  YoY % -7.53% 12.24% -10.83% 8.15% 16.87% 16.53% -
  Horiz. % 136.30% 147.40% 131.33% 147.28% 136.18% 116.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 105.47 106.25 107.72 103.98 98.64 89.41 79.95 4.72%
  YoY % -0.73% -1.36% 3.60% 5.41% 10.32% 11.83% -
  Horiz. % 131.92% 132.90% 134.73% 130.06% 123.38% 111.83% 100.00%
EPS 10.09 14.08 13.09 10.58 9.41 8.05 9.43 1.13%
  YoY % -28.34% 7.56% 23.72% 12.43% 16.89% -14.63% -
  Horiz. % 107.00% 149.31% 138.81% 112.20% 99.79% 85.37% 100.00%
DPS 11.00 12.48 12.73 12.47 9.78 8.45 0.65 60.20%
  YoY % -11.86% -1.96% 2.08% 27.51% 15.74% 1,200.00% -
  Horiz. % 1,692.31% 1,920.00% 1,958.46% 1,918.46% 1,504.62% 1,300.00% 100.00%
NAPS 0.1179 0.1274 0.1134 0.1270 0.1175 0.0996 0.0377 20.92%
  YoY % -7.46% 12.35% -10.71% 8.09% 17.97% 164.19% -
  Horiz. % 312.73% 337.93% 300.80% 336.87% 311.67% 264.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.3500 2.8100 2.8500 2.8600 3.3000 2.9000 2.7100 -
P/RPS 1.28 2.64 2.64 2.74 3.34 3.21 1.48 -2.39%
  YoY % -51.52% 0.00% -3.65% -17.96% 4.05% 116.89% -
  Horiz. % 86.49% 178.38% 178.38% 185.14% 225.68% 216.89% 100.00%
P/EPS 13.37 19.95 21.75 26.95 34.98 35.61 12.51 1.11%
  YoY % -32.98% -8.28% -19.29% -22.96% -1.77% 184.65% -
  Horiz. % 106.87% 159.47% 173.86% 215.43% 279.62% 284.65% 100.00%
EY 7.48 5.01 4.60 3.71 2.86 2.81 7.99 -1.09%
  YoY % 49.30% 8.91% 23.99% 29.72% 1.78% -64.83% -
  Horiz. % 93.62% 62.70% 57.57% 46.43% 35.79% 35.17% 100.00%
DY 8.15 4.45 4.47 4.37 2.95 2.93 0.55 56.69%
  YoY % 83.15% -0.45% 2.29% 48.14% 0.68% 432.73% -
  Horiz. % 1,481.82% 809.09% 812.73% 794.55% 536.36% 532.73% 100.00%
P/NAPS 11.45 22.04 25.09 22.45 28.01 28.77 31.33 -15.44%
  YoY % -48.05% -12.16% 11.76% -19.85% -2.64% -8.17% -
  Horiz. % 36.55% 70.35% 80.08% 71.66% 89.40% 91.83% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 05/12/18 06/12/17 07/12/16 08/12/15 11/12/14 05/12/13 - -
Price 1.2900 2.8000 2.6500 2.8600 3.3300 2.8500 0.0000 -
P/RPS 1.22 2.63 2.46 2.74 3.37 3.15 0.00 -
  YoY % -53.61% 6.91% -10.22% -18.69% 6.98% 0.00% -
  Horiz. % 38.73% 83.49% 78.10% 86.98% 106.98% 100.00% -
P/EPS 12.78 19.88 20.22 26.95 35.30 34.99 0.00 -
  YoY % -35.71% -1.68% -24.97% -23.65% 0.89% 0.00% -
  Horiz. % 36.52% 56.82% 57.79% 77.02% 100.89% 100.00% -
EY 7.83 5.03 4.95 3.71 2.83 2.86 0.00 -
  YoY % 55.67% 1.62% 33.42% 31.10% -1.05% 0.00% -
  Horiz. % 273.78% 175.87% 173.08% 129.72% 98.95% 100.00% -
DY 8.53 4.46 4.81 4.37 2.93 2.98 0.00 -
  YoY % 91.26% -7.28% 10.07% 49.15% -1.68% 0.00% -
  Horiz. % 286.24% 149.66% 161.41% 146.64% 98.32% 100.00% -
P/NAPS 10.94 21.96 23.33 22.45 28.27 28.27 0.00 -
  YoY % -50.18% -5.87% 3.92% -20.59% 0.00% 0.00% -
  Horiz. % 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. Jaks Resources - An excellent joint venture deal with CPECC DK66
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers