[ASTRO] QoQ Cumulative 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- -67.59%

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
Cumulative Result
Revenue	5,475,371	4,073,565	2,699,134	1,330,088	5,231,444	3,883,214	2,603,008	63.94%
YoY %	34.41%	50.92%	102.93%	-74.58%	34.72%	49.18%	-	-
Horiz. %	210.35%	156.49%	103.69%	51.10%	200.98%	149.18%	100.00%	-
PBT	829,390	551,184	414,668	230,422	720,887	519,065	364,359	72.78%
YoY %	50.47%	32.92%	79.96%	-68.04%	38.88%	42.46%	-	-
Horiz. %	227.63%	151.27%	113.81%	63.24%	197.85%	142.46%	100.00%	-
Tax	-221,429	-146,035	-112,922	-63,692	-207,138	-143,089	-98,918	70.87%
YoY %	-51.63%	-29.32%	-77.29%	69.25%	-44.76%	-44.65%	-	-
Horiz. %	223.85%	147.63%	114.16%	64.39%	209.40%	144.65%	100.00%	-
NP	607,961	405,149	301,746	166,730	513,749	375,976	265,441	73.49%
YoY %	50.06%	34.27%	80.98%	-67.55%	36.64%	41.64%	-	-
Horiz. %	229.04%	152.63%	113.68%	62.81%	193.55%	141.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	615,318	411,551	305,541	168,304	519,372	379,400	265,991	74.64%
YoY %	49.51%	34.70%	81.54%	-67.59%	36.89%	42.64%	-	-
Horiz. %	231.33%	154.72%	114.87%	63.27%	195.26%	142.64%	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	3,668,416	2,397,388	1,163,358	4,717,695	3,507,238	2,337,567	62.84%
YoY %	32.68%	53.02%	106.07%	-75.34%	34.51%	50.04%	-	-
Horiz. %	208.23%	156.93%	102.56%	49.77%	201.82%	150.04%	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	429,240	285,795	143,292	571,881	350,815	233,781	92.10%
YoY %	45.41%	50.19%	99.45%	-74.94%	63.01%	50.06%	-	-
Horiz. %	266.98%	183.61%	122.25%	61.29%	244.62%	150.06%	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%	62.09%	47.12%	23.65%	72.76%	61.97%	44.48%	-
YoY %	61.60%	31.77%	99.24%	-67.50%	17.41%	39.32%	-	-
Horiz. %	225.58%	139.59%	105.94%	53.17%	163.58%	139.32%	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	78.29	51.94	25.53	100.63	74.72	50.10	63.82%
YoY %	34.46%	50.73%	103.45%	-74.63%	34.68%	49.14%	-	-
Horiz. %	210.12%	156.27%	103.67%	50.96%	200.86%	149.14%	100.00%	-
EPS	11.83	7.91	5.88	3.23	9.99	7.30	5.12	74.50%
YoY %	49.56%	34.52%	82.04%	-67.67%	36.85%	42.58%	-	-
Horiz. %	231.05%	154.49%	114.84%	63.09%	195.12%	142.58%	100.00%	-
DPS	12.00	8.25	5.50	2.75	11.00	6.75	4.50	91.95%
YoY %	45.45%	50.00%	100.00%	-75.00%	62.96%	50.00%	-	-
Horiz. %	266.67%	183.33%	122.22%	61.11%	244.44%	150.00%	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	78.05	51.72	25.49	100.24	74.41	49.88	63.93%
YoY %	34.41%	50.91%	102.90%	-74.57%	34.71%	49.18%	-	-
Horiz. %	210.32%	156.48%	103.69%	51.10%	200.96%	149.18%	100.00%	-
EPS	11.79	7.89	5.85	3.22	9.95	7.27	5.10	74.56%
YoY %	49.43%	34.87%	81.68%	-67.64%	36.86%	42.55%	-	-
Horiz. %	231.18%	154.71%	114.71%	63.14%	195.10%	142.55%	100.00%	-
DPS	11.96	8.22	5.48	2.75	10.96	6.72	4.48	92.09%
YoY %	45.50%	50.00%	99.27%	-74.91%	63.10%	50.00%	-	-
Horiz. %	266.96%	183.48%	122.32%	61.38%	244.64%	150.00%	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	3.65	5.91	12.30	2.90	4.42	6.71	-46.07%
YoY %	-27.40%	-38.24%	-51.95%	324.14%	-34.39%	-34.13%	-	-
Horiz. %	39.49%	54.40%	88.08%	183.31%	43.22%	65.87%	100.00%	-
P/EPS	23.58	36.16	52.21	97.21	29.23	45.21	65.63	-49.36%
YoY %	-34.79%	-30.74%	-46.29%	232.57%	-35.35%	-31.11%	-	-
Horiz. %	35.93%	55.10%	79.55%	148.12%	44.54%	68.89%	100.00%	-
EY	4.24	2.77	1.92	1.03	3.42	2.21	1.52	97.78%
YoY %	53.07%	44.27%	86.41%	-69.88%	54.75%	45.39%	-	-
Horiz. %	278.95%	182.24%	126.32%	67.76%	225.00%	145.39%	100.00%	-
DY	4.30	2.88	1.79	0.88	3.77	2.05	1.34	117.09%
YoY %	49.31%	60.89%	103.41%	-76.66%	83.90%	52.99%	-	-
Horiz. %	320.90%	214.93%	133.58%	65.67%	281.34%	152.99%	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	3.65	5.76	11.79	3.17	4.46	6.75	-43.63%
YoY %	-21.92%	-36.63%	-51.15%	271.92%	-28.92%	-33.93%	-	-
Horiz. %	42.22%	54.07%	85.33%	174.67%	46.96%	66.07%	100.00%	-
P/EPS	25.36	36.16	50.85	93.19	31.93	45.62	66.02	-47.06%
YoY %	-29.87%	-28.89%	-45.43%	191.86%	-30.01%	-30.90%	-	-
Horiz. %	38.41%	54.77%	77.02%	141.15%	48.36%	69.10%	100.00%	-
EY	3.94	2.77	1.97	1.07	3.13	2.19	1.51	89.19%
YoY %	42.24%	40.61%	84.11%	-65.81%	42.92%	45.03%	-	-
Horiz. %	260.93%	183.44%	130.46%	70.86%	207.28%	145.03%	100.00%	-
DY	4.00	2.88	1.84	0.91	3.45	2.03	1.33	107.93%
YoY %	38.89%	56.52%	102.20%	-73.62%	69.95%	52.63%	-	-
Horiz. %	300.75%	216.54%	138.35%	68.42%	259.40%	152.63%	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

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