[ASTRO] QoQ Annualized Quarter Result on 31-Oct-2015 [#3]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

08-Dec-2015

Admission Sponsor

Sponsor

Financial Year

31-Jan-2016

Quarter

31-Oct-2015 [#3]

Profit Trend

QoQ- -10.2%

YoY- 8.47%

Quarter Report

AMH_Q3_FY16_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Annualized Quarter Result
Revenue	5,582,248	5,451,124	5,475,371	5,431,420	5,398,268	5,320,352	5,231,444	4.42%
YoY %	2.41%	-0.44%	0.81%	0.61%	1.46%	1.70%	-	-
Horiz. %	106.71%	104.20%	104.66%	103.82%	103.19%	101.70%	100.00%	-
PBT	897,970	1,120,292	829,390	734,912	829,336	921,688	720,887	15.78%
YoY %	-19.85%	35.07%	12.86%	-11.39%	-10.02%	27.85%	-	-
Horiz. %	124.56%	155.40%	115.05%	101.95%	115.04%	127.85%	100.00%	-
Tax	-247,194	-315,740	-221,429	-194,713	-225,844	-254,768	-207,138	12.52%
YoY %	21.71%	-42.59%	-13.72%	13.78%	11.35%	-22.99%	-	-
Horiz. %	119.34%	152.43%	106.90%	94.00%	109.03%	122.99%	100.00%	-
NP	650,776	804,552	607,961	540,198	603,492	666,920	513,749	17.08%
YoY %	-19.11%	32.34%	12.54%	-10.49%	-9.51%	29.81%	-	-
Horiz. %	126.67%	156.60%	118.34%	105.15%	117.47%	129.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	655,206	808,696	615,318	548,734	611,082	673,216	519,372	16.76%
YoY %	-18.98%	31.43%	12.13%	-10.20%	-9.23%	29.62%	-	-
Horiz. %	126.15%	155.71%	118.47%	105.65%	117.66%	129.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.53%	28.18%	26.70%	26.49%	27.23%	27.64%	28.73%	-
YoY %	-2.31%	5.54%	0.79%	-2.72%	-1.48%	-3.79%	-	-
Horiz. %	95.82%	98.09%	92.93%	92.20%	94.78%	96.21%	100.00%	-
Total Cost	4,931,472	4,646,572	4,867,410	4,891,221	4,794,776	4,653,432	4,717,695	3.00%
YoY %	6.13%	-4.54%	-0.49%	2.01%	3.04%	-1.36%	-	-
Horiz. %	104.53%	98.49%	103.17%	103.68%	101.63%	98.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	558,852	577,863	613,237	662,852	648,495	711,774	713,811	-15.06%
YoY %	-3.29%	-5.77%	-7.49%	2.21%	-8.89%	-0.29%	-	-
Horiz. %	78.29%	80.95%	85.91%	92.86%	90.85%	99.71%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	624,997	625,280	624,160	572,321	571,590	573,171	571,881	6.10%
YoY %	-0.05%	0.18%	9.06%	0.13%	-0.28%	0.23%	-	-
Horiz. %	109.29%	109.34%	109.14%	100.08%	99.95%	100.23%	100.00%	-
Div Payout %	95.39%	77.32%	101.44%	104.30%	93.54%	85.14%	110.11%	-
YoY %	23.37%	-23.78%	-2.74%	11.50%	9.87%	-22.68%	-	-
Horiz. %	86.63%	70.22%	92.13%	94.72%	84.95%	77.32%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	558,852	577,863	613,237	662,852	648,495	711,774	713,811	-15.06%
YoY %	-3.29%	-5.77%	-7.49%	2.21%	-8.89%	-0.29%	-	-
Horiz. %	78.29%	80.95%	85.91%	92.86%	90.85%	99.71%	100.00%	-
NOSH	5,208,314	5,210,669	5,201,335	5,202,920	5,196,275	5,210,650	5,198,919	0.12%
YoY %	-0.05%	0.18%	-0.03%	0.13%	-0.28%	0.23%	-	-
Horiz. %	100.18%	100.23%	100.05%	100.08%	99.95%	100.23%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	11.66%	14.76%	11.10%	9.95%	11.18%	12.54%	9.82%	-
YoY %	-21.00%	32.97%	11.56%	-11.00%	-10.85%	27.70%	-	-
Horiz. %	118.74%	150.31%	113.03%	101.32%	113.85%	127.70%	100.00%	-
ROE	117.24%	139.95%	100.34%	82.78%	94.23%	94.58%	72.76%	-
YoY %	-16.23%	39.48%	21.21%	-12.15%	-0.37%	29.99%	-	-
Horiz. %	161.13%	192.34%	137.91%	113.77%	129.51%	129.99%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	107.18	104.61	105.27	104.39	103.89	102.11	100.63	4.29%
YoY %	2.46%	-0.63%	0.84%	0.48%	1.74%	1.47%	-	-
Horiz. %	106.51%	103.96%	104.61%	103.74%	103.24%	101.47%	100.00%	-
EPS	12.58	15.52	11.83	10.55	11.76	12.92	9.99	16.62%
YoY %	-18.94%	31.19%	12.13%	-10.29%	-8.98%	29.33%	-	-
Horiz. %	125.93%	155.36%	118.42%	105.61%	117.72%	129.33%	100.00%	-
DPS	12.00	12.00	12.00	11.00	11.00	11.00	11.00	5.97%
YoY %	0.00%	0.00%	9.09%	0.00%	0.00%	0.00%	-	-
Horiz. %	109.09%	109.09%	109.09%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.1073	0.1109	0.1179	0.1274	0.1248	0.1366	0.1373	-15.16%
YoY %	-3.25%	-5.94%	-7.46%	2.08%	-8.64%	-0.51%	-	-
Horiz. %	78.15%	80.77%	85.87%	92.79%	90.90%	99.49%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,196,666
RPS	106.96	104.45	104.91	104.07	103.43	101.94	100.24	4.42%
YoY %	2.40%	-0.44%	0.81%	0.62%	1.46%	1.70%	-	-
Horiz. %	106.70%	104.20%	104.66%	103.82%	103.18%	101.70%	100.00%	-
EPS	12.55	15.50	11.79	10.51	11.71	12.90	9.95	16.75%
YoY %	-19.03%	31.47%	12.18%	-10.25%	-9.22%	29.65%	-	-
Horiz. %	126.13%	155.78%	118.49%	105.63%	117.69%	129.65%	100.00%	-
DPS	11.98	11.98	11.96	10.97	10.95	10.98	10.96	6.11%
YoY %	0.00%	0.17%	9.02%	0.18%	-0.27%	0.18%	-	-
Horiz. %	109.31%	109.31%	109.12%	100.09%	99.91%	100.18%	100.00%	-
NAPS	0.1071	0.1107	0.1175	0.127	0.1243	0.1364	0.1368	-15.06%
YoY %	-3.25%	-5.79%	-7.48%	2.17%	-8.87%	-0.29%	-	-
Horiz. %	78.29%	80.92%	85.89%	92.84%	90.86%	99.71%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	2.92	2.77	2.79	2.86	3.07	3.14	2.92	-
P/RPS	2.72	2.65	2.65	2.74	2.96	3.08	2.90	-4.18%
YoY %	2.64%	0.00%	-3.28%	-7.43%	-3.90%	6.21%	-	-
Horiz. %	93.79%	91.38%	91.38%	94.48%	102.07%	106.21%	100.00%	-
P/EPS	23.21	17.85	23.58	27.12	26.11	24.30	29.23	-14.26%
YoY %	30.03%	-24.30%	-13.05%	3.87%	7.45%	-16.87%	-	-
Horiz. %	79.40%	61.07%	80.67%	92.78%	89.33%	83.13%	100.00%	-
EY	4.31	5.60	4.24	3.69	3.83	4.11	3.42	16.68%
YoY %	-23.04%	32.08%	14.91%	-3.66%	-6.81%	20.18%	-	-
Horiz. %	126.02%	163.74%	123.98%	107.89%	111.99%	120.18%	100.00%	-
DY	4.11	4.33	4.30	3.85	3.58	3.50	3.77	5.93%
YoY %	-5.08%	0.70%	11.69%	7.54%	2.29%	-7.16%	-	-
Horiz. %	109.02%	114.85%	114.06%	102.12%	94.96%	92.84%	100.00%	-
P/NAPS	27.21	24.98	23.66	22.45	24.60	22.99	21.27	17.86%
YoY %	8.93%	5.58%	5.39%	-8.74%	7.00%	8.09%	-	-
Horiz. %	127.93%	117.44%	111.24%	105.55%	115.66%	108.09%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	14/09/16	31/05/16	22/03/16	08/12/15	15/09/15	16/06/15	30/03/15	-
Price	2.95	2.76	3.00	2.86	2.99	3.01	3.19	-
P/RPS	2.75	2.64	2.85	2.74	2.88	2.95	3.17	-9.04%
YoY %	4.17%	-7.37%	4.01%	-4.86%	-2.37%	-6.94%	-	-
Horiz. %	86.75%	83.28%	89.91%	86.44%	90.85%	93.06%	100.00%	-
P/EPS	23.45	17.78	25.36	27.12	25.43	23.30	31.93	-18.61%
YoY %	31.89%	-29.89%	-6.49%	6.65%	9.14%	-27.03%	-	-
Horiz. %	73.44%	55.68%	79.42%	84.94%	79.64%	72.97%	100.00%	-
EY	4.26	5.62	3.94	3.69	3.93	4.29	3.13	22.83%
YoY %	-24.20%	42.64%	6.78%	-6.11%	-8.39%	37.06%	-	-
Horiz. %	136.10%	179.55%	125.88%	117.89%	125.56%	137.06%	100.00%	-
DY	4.07	4.35	4.00	3.85	3.68	3.65	3.45	11.65%
YoY %	-6.44%	8.75%	3.90%	4.62%	0.82%	5.80%	-	-
Horiz. %	117.97%	126.09%	115.94%	111.59%	106.67%	105.80%	100.00%	-
P/NAPS	27.49	24.89	25.45	22.45	23.96	22.04	23.23	11.89%
YoY %	10.45%	-2.20%	13.36%	-6.30%	8.71%	-5.12%	-	-
Horiz. %	118.34%	107.15%	109.56%	96.64%	103.14%	94.88%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MYEG

MY E.G. SERVICES BHD

432

PTRANS

PERAK TRANSIT BERHAD

355

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

348

YTLPOWR

YTL POWER INTERNATIONAL BHD

312

PBBANK

PUBLIC BANK BHD

242

CAPITALA

CAPITAL A BERHAD

231

SAPNRG

SAPURA ENERGY BERHAD

209

TOPGLOV

TOP GLOVE CORPORATION BHD

204

Daily Stocks

0.12

+0.005

183,723,100

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

ICONIC-WA

0.05

0.00

50,787,300

MYEG

1.00

+0.015

42,313,400

ICONIC

0.125

+0.005

23,555,400

SENDAI

0.60

+0.03

22,708,600

SNS

0.49

+0.005

15,922,900

SENDAI-WA

0.35

+0.035

14,960,500

More active Stocks

UTDPLT

25.70

+0.30

74,300

AJI

19.38

+0.28

68,900

MPI

31.48

+0.28

100

VSTECS

2.99

+0.23

2,304,400

F&N

32.70

+0.20

20,900

PIE

6.01

+0.18

289,500

HLIND

10.94

+0.14

300

GESHEN

4.19

+0.13

95,500

PETDAG

21.92

+0.12

100

MCEHLDG

1.69

+0.11

609,700

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

MNRB

2.21

-0.11

4,085,400

AIRPORT

10.16

-0.10

117,200

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

CARLSBG

19.36

-0.08

13,100

NIKKEI-CE

0.775

-0.065

1,000

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