[ASTRO] QoQ Annualized Quarter Result on 30-Apr-2015 [#1]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

16-Jun-2015

Admission Sponsor

Sponsor

Financial Year

31-Jan-2016

Quarter

30-Apr-2015 [#1]

Profit Trend

QoQ- 29.62%

YoY- 31.15%

Quarter Report

AMH_Q1_FY16_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Annualized Quarter Result
Revenue	5,475,371	5,431,420	5,398,268	5,320,352	5,231,444	5,177,618	5,206,016	3.41%
YoY %	0.81%	0.61%	1.46%	1.70%	1.04%	-0.55%	-	-
Horiz. %	105.17%	104.33%	103.69%	102.20%	100.49%	99.45%	100.00%	-
PBT	829,390	734,912	829,336	921,688	720,887	692,086	728,718	8.98%
YoY %	12.86%	-11.39%	-10.02%	27.85%	4.16%	-5.03%	-	-
Horiz. %	113.81%	100.85%	113.81%	126.48%	98.93%	94.97%	100.00%	-
Tax	-221,429	-194,713	-225,844	-254,768	-207,138	-190,785	-197,836	7.77%
YoY %	-13.72%	13.78%	11.35%	-22.99%	-8.57%	3.56%	-	-
Horiz. %	111.93%	98.42%	114.16%	128.78%	104.70%	96.44%	100.00%	-
NP	607,961	540,198	603,492	666,920	513,749	501,301	530,882	9.43%
YoY %	12.54%	-10.49%	-9.51%	29.81%	2.48%	-5.57%	-	-
Horiz. %	114.52%	101.75%	113.68%	125.62%	96.77%	94.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	615,318	548,734	611,082	673,216	519,372	505,866	531,982	10.15%
YoY %	12.13%	-10.20%	-9.23%	29.62%	2.67%	-4.91%	-	-
Horiz. %	115.67%	103.15%	114.87%	126.55%	97.63%	95.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.70%	26.49%	27.23%	27.64%	28.73%	27.57%	27.15%	-
YoY %	0.79%	-2.72%	-1.48%	-3.79%	4.21%	1.55%	-	-
Horiz. %	98.34%	97.57%	100.29%	101.80%	105.82%	101.55%	100.00%	-
Total Cost	4,867,410	4,891,221	4,794,776	4,653,432	4,717,695	4,676,317	4,675,134	2.71%
YoY %	-0.49%	2.01%	3.04%	-1.36%	0.88%	0.03%	-	-
Horiz. %	104.11%	104.62%	102.56%	99.54%	100.91%	100.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	613,237	662,852	648,495	711,774	713,811	612,237	597,960	1.69%
YoY %	-7.49%	2.21%	-8.89%	-0.29%	16.59%	2.39%	-	-
Horiz. %	102.55%	110.85%	108.45%	119.03%	119.37%	102.39%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Dividend
Div	624,160	572,321	571,590	573,171	571,881	467,753	467,562	21.17%
YoY %	9.06%	0.13%	-0.28%	0.23%	22.26%	0.04%	-	-
Horiz. %	133.49%	122.41%	122.25%	122.59%	122.31%	100.04%	100.00%	-
Div Payout %	101.44%	104.30%	93.54%	85.14%	110.11%	92.47%	87.89%	-
YoY %	-2.74%	11.50%	9.87%	-22.68%	19.08%	5.21%	-	-
Horiz. %	115.42%	118.67%	106.43%	96.87%	125.28%	105.21%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Equity
Net Worth	613,237	662,852	648,495	711,774	713,811	612,237	597,960	1.69%
YoY %	-7.49%	2.21%	-8.89%	-0.29%	16.59%	2.39%	-	-
Horiz. %	102.55%	110.85%	108.45%	119.03%	119.37%	102.39%	100.00%	-
NOSH	5,201,335	5,202,920	5,196,275	5,210,650	5,198,919	5,197,260	5,195,136	0.07%
YoY %	-0.03%	0.13%	-0.28%	0.23%	0.03%	0.04%	-	-
Horiz. %	100.12%	100.15%	100.02%	100.30%	100.07%	100.04%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Ratio Analysis
NP Margin	11.10%	9.95%	11.18%	12.54%	9.82%	9.68%	10.20%	-
YoY %	11.56%	-11.00%	-10.85%	27.70%	1.45%	-5.10%	-	-
Horiz. %	108.82%	97.55%	109.61%	122.94%	96.27%	94.90%	100.00%	-
ROE	100.34%	82.78%	94.23%	94.58%	72.76%	82.63%	88.97%	-
YoY %	21.21%	-12.15%	-0.37%	29.99%	-11.94%	-7.13%	-	-
Horiz. %	112.78%	93.04%	105.91%	106.31%	81.78%	92.87%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Per Share
RPS	105.27	104.39	103.89	102.11	100.63	99.62	100.21	3.32%
YoY %	0.84%	0.48%	1.74%	1.47%	1.01%	-0.59%	-	-
Horiz. %	105.05%	104.17%	103.67%	101.90%	100.42%	99.41%	100.00%	-
EPS	11.83	10.55	11.76	12.92	9.99	9.73	10.24	10.07%
YoY %	12.13%	-10.29%	-8.98%	29.33%	2.67%	-4.98%	-	-
Horiz. %	115.53%	103.03%	114.84%	126.17%	97.56%	95.02%	100.00%	-
DPS	12.00	11.00	11.00	11.00	11.00	9.00	9.00	21.07%
YoY %	9.09%	0.00%	0.00%	0.00%	22.22%	0.00%	-	-
Horiz. %	133.33%	122.22%	122.22%	122.22%	122.22%	100.00%	100.00%	-
NAPS	0.1179	0.1274	0.1248	0.1366	0.1373	0.1178	0.1151	1.61%
YoY %	-7.46%	2.08%	-8.64%	-0.51%	16.55%	2.35%	-	-
Horiz. %	102.43%	110.69%	108.43%	118.68%	119.29%	102.35%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,210,650
RPS	104.91	104.07	103.43	101.94	100.24	99.21	99.75	3.41%
YoY %	0.81%	0.62%	1.46%	1.70%	1.04%	-0.54%	-	-
Horiz. %	105.17%	104.33%	103.69%	102.20%	100.49%	99.46%	100.00%	-
EPS	11.79	10.51	11.71	12.90	9.95	9.69	10.19	10.18%
YoY %	12.18%	-10.25%	-9.22%	29.65%	2.68%	-4.91%	-	-
Horiz. %	115.70%	103.14%	114.92%	126.59%	97.64%	95.09%	100.00%	-
DPS	11.96	10.97	10.95	10.98	10.96	8.96	8.96	21.16%
YoY %	9.02%	0.18%	-0.27%	0.18%	22.32%	0.00%	-	-
Horiz. %	133.48%	122.43%	122.21%	122.54%	122.32%	100.00%	100.00%	-
NAPS	0.1175	0.127	0.1243	0.1364	0.1368	0.1173	0.1146	1.67%
YoY %	-7.48%	2.17%	-8.87%	-0.29%	16.62%	2.36%	-	-
Horiz. %	102.53%	110.82%	108.46%	119.02%	119.37%	102.36%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	-
Price	2.79	2.86	3.07	3.14	2.92	3.30	3.36	-
P/RPS	2.65	2.74	2.96	3.08	2.90	3.31	3.35	-14.43%
YoY %	-3.28%	-7.43%	-3.90%	6.21%	-12.39%	-1.19%	-	-
Horiz. %	79.10%	81.79%	88.36%	91.94%	86.57%	98.81%	100.00%	-
P/EPS	23.58	27.12	26.11	24.30	29.23	33.90	32.81	-19.71%
YoY %	-13.05%	3.87%	7.45%	-16.87%	-13.78%	3.32%	-	-
Horiz. %	71.87%	82.66%	79.58%	74.06%	89.09%	103.32%	100.00%	-
EY	4.24	3.69	3.83	4.11	3.42	2.95	3.05	24.48%
YoY %	14.91%	-3.66%	-6.81%	20.18%	15.93%	-3.28%	-	-
Horiz. %	139.02%	120.98%	125.57%	134.75%	112.13%	96.72%	100.00%	-
DY	4.30	3.85	3.58	3.50	3.77	2.73	2.68	36.93%
YoY %	11.69%	7.54%	2.29%	-7.16%	38.10%	1.87%	-	-
Horiz. %	160.45%	143.66%	133.58%	130.60%	140.67%	101.87%	100.00%	-
P/NAPS	23.66	22.45	24.60	22.99	21.27	28.01	29.19	-13.03%
YoY %	5.39%	-8.74%	7.00%	8.09%	-24.06%	-4.04%	-	-
Horiz. %	81.06%	76.91%	84.28%	78.76%	72.87%	95.96%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	22/03/16	08/12/15	15/09/15	16/06/15	30/03/15	11/12/14	19/09/14	-
Price	3.00	2.86	2.99	3.01	3.19	3.33	3.38	-
P/RPS	2.85	2.74	2.88	2.95	3.17	3.34	3.37	-10.54%
YoY %	4.01%	-4.86%	-2.37%	-6.94%	-5.09%	-0.89%	-	-
Horiz. %	84.57%	81.31%	85.46%	87.54%	94.07%	99.11%	100.00%	-
P/EPS	25.36	27.12	25.43	23.30	31.93	34.21	33.01	-16.07%
YoY %	-6.49%	6.65%	9.14%	-27.03%	-6.66%	3.64%	-	-
Horiz. %	76.83%	82.16%	77.04%	70.58%	96.73%	103.64%	100.00%	-
EY	3.94	3.69	3.93	4.29	3.13	2.92	3.03	19.07%
YoY %	6.78%	-6.11%	-8.39%	37.06%	7.19%	-3.63%	-	-
Horiz. %	130.03%	121.78%	129.70%	141.58%	103.30%	96.37%	100.00%	-
DY	4.00	3.85	3.68	3.65	3.45	2.70	2.66	31.15%
YoY %	3.90%	4.62%	0.82%	5.80%	27.78%	1.50%	-	-
Horiz. %	150.38%	144.74%	138.35%	137.22%	129.70%	101.50%	100.00%	-
P/NAPS	25.45	22.45	23.96	22.04	23.23	28.27	29.37	-9.08%
YoY %	13.36%	-6.30%	8.71%	-5.12%	-17.83%	-3.75%	-	-
Horiz. %	86.65%	76.44%	81.58%	75.04%	79.09%	96.25%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 12:25:00

ADX

5 Mins

SELL

2024-05-02 12:00:00

EMA 5

5 Mins

SELL

2024-05-02 10:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 10:35:00

EMA 5

5 Mins

BUY

2024-05-02 10:35:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

342

HLIND

HONG LEONG INDUSTRIES BHD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

267

MYEG

MY E.G. SERVICES BHD

243

CAPITALA

CAPITAL A BERHAD

204

PBBANK

PUBLIC BANK BHD

176

MAYBANK

MALAYAN BANKING BHD

163

SAPNRG

SAPURA ENERGY BERHAD

161

Daily Stocks

HSI-CVZ

0.215

+0.045

236,886,300

HSI-HUF

0.05

-0.035

227,103,900

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.91

-0.025

64,339,600

ICONIC-WA

0.04

-0.005

57,164,500

E&O-LR

0.055

+0.01

56,261,700

HSI-HUQ

0.065

-0.03

52,333,300

BPURI

0.07

-0.005

49,223,300

TOPGLOV

0.865

-0.015

42,850,800

More active Stocks

DLADY

33.70

+0.84

21,800

NESTLE

127.90

+0.70

66,800

GESHEN

4.25

+0.36

540,100

LPI

12.34

+0.34

218,700

HSI-CXJ

0.50

+0.31

10,000

ALLIANZ

21.32

+0.28

54,100

ATECH

3.03

+0.27

3,231,000

CVIEW

1.54

+0.26

227,600

RCECAP

2.98

+0.21

2,371,900

F&N

31.80

+0.20

203,700

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.48

-0.12

499,000

KUAISHO-C17

0.08

-0.12

58,800

KESM

6.00

-0.12

22,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

UWC

2.97

-0.11

1,705,500

BAUTO-C39

0.04

-0.11

213,000

MASTER

3.67

-0.10

13,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More