[ASTRO] QoQ Annualized Quarter Result on 30-Apr-2016 [#1]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

31-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Jan-2017

Quarter

30-Apr-2016 [#1]

Profit Trend

QoQ- 31.43%

YoY- 20.12%

Quarter Report

AMH_Q1_FY17_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Annualized Quarter Result
Revenue	5,612,647	5,620,212	5,582,248	5,451,124	5,475,371	5,431,420	5,398,268	2.61%
YoY %	-0.13%	0.68%	2.41%	-0.44%	0.81%	0.61%	-	-
Horiz. %	103.97%	104.11%	103.41%	100.98%	101.43%	100.61%	100.00%	-
PBT	845,513	876,980	897,970	1,120,292	829,390	734,912	829,336	1.29%
YoY %	-3.59%	-2.34%	-19.85%	35.07%	12.86%	-11.39%	-	-
Horiz. %	101.95%	105.74%	108.28%	135.08%	100.01%	88.61%	100.00%	-
Tax	-228,521	-244,924	-247,194	-315,740	-221,429	-194,713	-225,844	0.78%
YoY %	6.70%	0.92%	21.71%	-42.59%	-13.72%	13.78%	-	-
Horiz. %	101.19%	108.45%	109.45%	139.80%	98.05%	86.22%	100.00%	-
NP	616,992	632,056	650,776	804,552	607,961	540,198	603,492	1.47%
YoY %	-2.38%	-2.88%	-19.11%	32.34%	12.54%	-10.49%	-	-
Horiz. %	102.24%	104.73%	107.84%	133.32%	100.74%	89.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	623,683	638,141	655,206	808,696	615,318	548,734	611,082	1.36%
YoY %	-2.27%	-2.60%	-18.98%	31.43%	12.13%	-10.20%	-	-
Horiz. %	102.06%	104.43%	107.22%	132.34%	100.69%	89.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.03%	27.93%	27.53%	28.18%	26.70%	26.49%	27.23%	-
YoY %	-3.22%	1.45%	-2.31%	5.54%	0.79%	-2.72%	-	-
Horiz. %	99.27%	102.57%	101.10%	103.49%	98.05%	97.28%	100.00%	-
Total Cost	4,995,655	4,988,156	4,931,472	4,646,572	4,867,410	4,891,221	4,794,776	2.76%
YoY %	0.15%	1.15%	6.13%	-4.54%	-0.49%	2.01%	-	-
Horiz. %	104.19%	104.03%	102.85%	96.91%	101.51%	102.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	629,409	591,617	558,852	577,863	613,237	662,852	648,495	-1.96%
YoY %	6.39%	5.86%	-3.29%	-5.77%	-7.49%	2.21%	-	-
Horiz. %	97.06%	91.23%	86.18%	89.11%	94.56%	102.21%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Dividend
Div	650,754	624,947	624,997	625,280	624,160	572,321	571,590	8.98%
YoY %	4.13%	-0.01%	-0.05%	0.18%	9.06%	0.13%	-	-
Horiz. %	113.85%	109.33%	109.34%	109.39%	109.20%	100.13%	100.00%	-
Div Payout %	104.34%	97.93%	95.39%	77.32%	101.44%	104.30%	93.54%	-
YoY %	6.55%	2.66%	23.37%	-23.78%	-2.74%	11.50%	-	-
Horiz. %	111.55%	104.69%	101.98%	82.66%	108.45%	111.50%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Equity
Net Worth	629,409	591,617	558,852	577,863	613,237	662,852	648,495	-1.96%
YoY %	6.39%	5.86%	-3.29%	-5.77%	-7.49%	2.21%	-	-
Horiz. %	97.06%	91.23%	86.18%	89.11%	94.56%	102.21%	100.00%	-
NOSH	5,206,035	5,207,899	5,208,314	5,210,669	5,201,335	5,202,920	5,196,275	0.12%
YoY %	-0.04%	-0.01%	-0.05%	0.18%	-0.03%	0.13%	-	-
Horiz. %	100.19%	100.22%	100.23%	100.28%	100.10%	100.13%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Ratio Analysis
NP Margin	10.99%	11.25%	11.66%	14.76%	11.10%	9.95%	11.18%	-
YoY %	-2.31%	-3.52%	-21.00%	32.97%	11.56%	-11.00%	-	-
Horiz. %	98.30%	100.63%	104.29%	132.02%	99.28%	89.00%	100.00%	-
ROE	99.09%	107.86%	117.24%	139.95%	100.34%	82.78%	94.23%	-
YoY %	-8.13%	-8.00%	-16.23%	39.48%	21.21%	-12.15%	-	-
Horiz. %	105.16%	114.46%	124.42%	148.52%	106.48%	87.85%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Per Share
RPS	107.81	107.92	107.18	104.61	105.27	104.39	103.89	2.48%
YoY %	-0.10%	0.69%	2.46%	-0.63%	0.84%	0.48%	-	-
Horiz. %	103.77%	103.88%	103.17%	100.69%	101.33%	100.48%	100.00%	-
EPS	11.98	12.25	12.58	15.52	11.83	10.55	11.76	1.23%
YoY %	-2.20%	-2.62%	-18.94%	31.19%	12.13%	-10.29%	-	-
Horiz. %	101.87%	104.17%	106.97%	131.97%	100.60%	89.71%	100.00%	-
DPS	12.50	12.00	12.00	12.00	12.00	11.00	11.00	8.85%
YoY %	4.17%	0.00%	0.00%	0.00%	9.09%	0.00%	-	-
Horiz. %	113.64%	109.09%	109.09%	109.09%	109.09%	100.00%	100.00%	-
NAPS	0.1209	0.1136	0.1073	0.1109	0.1179	0.1274	0.1248	-2.08%
YoY %	6.43%	5.87%	-3.25%	-5.94%	-7.46%	2.08%	-	-
Horiz. %	96.88%	91.03%	85.98%	88.86%	94.47%	102.08%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,210,669
RPS	107.61	107.75	107.03	104.51	104.98	104.13	103.50	2.61%
YoY %	-0.13%	0.67%	2.41%	-0.45%	0.82%	0.61%	-	-
Horiz. %	103.97%	104.11%	103.41%	100.98%	101.43%	100.61%	100.00%	-
EPS	11.96	12.23	12.56	15.50	11.80	10.52	11.72	1.35%
YoY %	-2.21%	-2.63%	-18.97%	31.36%	12.17%	-10.24%	-	-
Horiz. %	102.05%	104.35%	107.17%	132.25%	100.68%	89.76%	100.00%	-
DPS	12.48	11.98	11.98	11.99	11.97	10.97	10.96	9.00%
YoY %	4.17%	0.00%	-0.08%	0.17%	9.12%	0.09%	-	-
Horiz. %	113.87%	109.31%	109.31%	109.40%	109.22%	100.09%	100.00%	-
NAPS	0.1207	0.1134	0.1071	0.1108	0.1176	0.1271	0.1243	-1.93%
YoY %	6.44%	5.88%	-3.34%	-5.78%	-7.47%	2.25%	-	-
Horiz. %	97.10%	91.23%	86.16%	89.14%	94.61%	102.25%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	-
Price	2.72	2.85	2.92	2.77	2.79	2.86	3.07	-
P/RPS	2.52	2.64	2.72	2.65	2.65	2.74	2.96	-10.12%
YoY %	-4.55%	-2.94%	2.64%	0.00%	-3.28%	-7.43%	-	-
Horiz. %	85.14%	89.19%	91.89%	89.53%	89.53%	92.57%	100.00%	-
P/EPS	22.70	23.26	23.21	17.85	23.58	27.12	26.11	-8.86%
YoY %	-2.41%	0.22%	30.03%	-24.30%	-13.05%	3.87%	-	-
Horiz. %	86.94%	89.08%	88.89%	68.36%	90.31%	103.87%	100.00%	-
EY	4.40	4.30	4.31	5.60	4.24	3.69	3.83	9.64%
YoY %	2.33%	-0.23%	-23.04%	32.08%	14.91%	-3.66%	-	-
Horiz. %	114.88%	112.27%	112.53%	146.21%	110.70%	96.34%	100.00%	-
DY	4.60	4.21	4.11	4.33	4.30	3.85	3.58	18.10%
YoY %	9.26%	2.43%	-5.08%	0.70%	11.69%	7.54%	-	-
Horiz. %	128.49%	117.60%	114.80%	120.95%	120.11%	107.54%	100.00%	-
P/NAPS	22.50	25.09	27.21	24.98	23.66	22.45	24.60	-5.74%
YoY %	-10.32%	-7.79%	8.93%	5.58%	5.39%	-8.74%	-	-
Horiz. %	91.46%	101.99%	110.61%	101.54%	96.18%	91.26%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	28/03/17	07/12/16	14/09/16	31/05/16	22/03/16	08/12/15	15/09/15	-
Price	2.87	2.65	2.95	2.76	3.00	2.86	2.99	-
P/RPS	2.66	2.46	2.75	2.64	2.85	2.74	2.88	-5.13%
YoY %	8.13%	-10.55%	4.17%	-7.37%	4.01%	-4.86%	-	-
Horiz. %	92.36%	85.42%	95.49%	91.67%	98.96%	95.14%	100.00%	-
P/EPS	23.96	21.63	23.45	17.78	25.36	27.12	25.43	-3.87%
YoY %	10.77%	-7.76%	31.89%	-29.89%	-6.49%	6.65%	-	-
Horiz. %	94.22%	85.06%	92.21%	69.92%	99.72%	106.65%	100.00%	-
EY	4.17	4.62	4.26	5.62	3.94	3.69	3.93	4.01%
YoY %	-9.74%	8.45%	-24.20%	42.64%	6.78%	-6.11%	-	-
Horiz. %	106.11%	117.56%	108.40%	143.00%	100.25%	93.89%	100.00%	-
DY	4.36	4.53	4.07	4.35	4.00	3.85	3.68	11.91%
YoY %	-3.75%	11.30%	-6.44%	8.75%	3.90%	4.62%	-	-
Horiz. %	118.48%	123.10%	110.60%	118.21%	108.70%	104.62%	100.00%	-
P/NAPS	23.74	23.33	27.49	24.89	25.45	22.45	23.96	-0.61%
YoY %	1.76%	-15.13%	10.45%	-2.20%	13.36%	-6.30%	-	-
Horiz. %	99.08%	97.37%	114.73%	103.88%	106.22%	93.70%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos