[ASTRO] QoQ Cumulative 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- -67.14%

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
Cumulative Result
Revenue	5,612,647	4,215,159	2,791,124	1,362,781	5,475,371	4,073,565	2,699,134	62.55%
YoY %	33.15%	51.02%	104.81%	-75.11%	34.41%	50.92%	-	-
Horiz. %	207.94%	156.17%	103.41%	50.49%	202.86%	150.92%	100.00%	-
PBT	845,513	657,735	448,985	280,073	829,390	551,184	414,668	60.45%
YoY %	28.55%	46.49%	60.31%	-66.23%	50.47%	32.92%	-	-
Horiz. %	203.90%	158.62%	108.28%	67.54%	200.01%	132.92%	100.00%	-
Tax	-228,521	-183,693	-123,597	-78,935	-221,429	-146,035	-112,922	59.65%
YoY %	-24.40%	-48.62%	-56.58%	64.35%	-51.63%	-29.32%	-	-
Horiz. %	202.37%	162.67%	109.45%	69.90%	196.09%	129.32%	100.00%	-
NP	616,992	474,042	325,388	201,138	607,961	405,149	301,746	60.74%
YoY %	30.16%	45.69%	61.77%	-66.92%	50.06%	34.27%	-	-
Horiz. %	204.47%	157.10%	107.84%	66.66%	201.48%	134.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	623,683	478,606	327,603	202,174	615,318	411,551	305,541	60.56%
YoY %	30.31%	46.09%	62.04%	-67.14%	49.51%	34.70%	-	-
Horiz. %	204.12%	156.64%	107.22%	66.17%	201.39%	134.70%	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	3,741,117	2,465,736	1,161,643	4,867,410	3,668,416	2,397,388	62.78%
YoY %	33.53%	51.72%	112.26%	-76.13%	32.68%	53.02%	-	-
Horiz. %	208.38%	156.05%	102.85%	48.45%	203.03%	153.02%	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	468,711	312,498	156,320	624,160	429,240	285,795	72.64%
YoY %	38.84%	49.99%	99.91%	-74.96%	45.41%	50.19%	-	-
Horiz. %	227.70%	164.00%	109.34%	54.70%	218.39%	150.19%	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	5,207,900	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%	80.90%	58.62%	34.99%	100.34%	62.09%	47.12%	-
YoY %	22.48%	38.01%	67.53%	-65.13%	61.60%	31.77%	-	-
Horiz. %	210.29%	171.69%	124.41%	74.26%	212.95%	131.77%	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	80.94	53.59	26.15	105.27	78.29	51.94	62.35%
YoY %	33.20%	51.04%	104.93%	-75.16%	34.46%	50.73%	-	-
Horiz. %	207.57%	155.83%	103.18%	50.35%	202.68%	150.73%	100.00%	-
EPS	11.98	9.19	6.29	3.88	11.83	7.91	5.88	60.36%
YoY %	30.36%	46.10%	62.11%	-67.20%	49.56%	34.52%	-	-
Horiz. %	203.74%	156.29%	106.97%	65.99%	201.19%	134.52%	100.00%	-
DPS	12.50	9.00	6.00	3.00	12.00	8.25	5.50	72.43%
YoY %	38.89%	50.00%	100.00%	-75.00%	45.45%	50.00%	-	-
Horiz. %	227.27%	163.64%	109.09%	54.55%	218.18%	150.00%	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	107.54	80.77	53.48	26.11	104.91	78.05	51.72	62.54%
YoY %	33.14%	51.03%	104.83%	-75.11%	34.41%	50.91%	-	-
Horiz. %	207.93%	156.17%	103.40%	50.48%	202.84%	150.91%	100.00%	-
EPS	11.95	9.17	6.28	3.87	11.79	7.89	5.85	60.64%
YoY %	30.32%	46.02%	62.27%	-67.18%	49.43%	34.87%	-	-
Horiz. %	204.27%	156.75%	107.35%	66.15%	201.54%	134.87%	100.00%	-
DPS	12.47	8.98	5.99	3.00	11.96	8.22	5.48	72.57%
YoY %	38.86%	49.92%	99.67%	-74.92%	45.50%	50.00%	-	-
Horiz. %	227.55%	163.87%	109.31%	54.74%	218.25%	150.00%	100.00%	-
NAPS	0.1206	0.1134	0.1071	0.1107	0.1175	0.127	0.1243	-1.98%
YoY %	6.35%	5.88%	-3.25%	-5.79%	-7.48%	2.17%	-	-
Horiz. %	97.02%	91.23%	86.16%	89.06%	94.53%	102.17%	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	3.52	5.45	10.59	2.65	3.65	5.91	-43.20%
YoY %	-28.41%	-35.41%	-48.54%	299.62%	-27.40%	-38.24%	-	-
Horiz. %	42.64%	59.56%	92.22%	179.19%	44.84%	61.76%	100.00%	-
P/EPS	22.70	31.01	46.42	71.39	23.58	36.16	52.21	-42.46%
YoY %	-26.80%	-33.20%	-34.98%	202.76%	-34.79%	-30.74%	-	-
Horiz. %	43.48%	59.39%	88.91%	136.74%	45.16%	69.26%	100.00%	-
EY	4.40	3.22	2.15	1.40	4.24	2.77	1.92	73.38%
YoY %	36.65%	49.77%	53.57%	-66.98%	53.07%	44.27%	-	-
Horiz. %	229.17%	167.71%	111.98%	72.92%	220.83%	144.27%	100.00%	-
DY	4.60	3.16	2.05	1.08	4.30	2.88	1.79	87.08%
YoY %	45.57%	54.15%	89.81%	-74.88%	49.31%	60.89%	-	-
Horiz. %	256.98%	176.54%	114.53%	60.34%	240.22%	160.89%	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	3.27	5.50	10.55	2.85	3.65	5.76	-40.11%
YoY %	-18.65%	-40.55%	-47.87%	270.18%	-21.92%	-36.63%	-	-
Horiz. %	46.18%	56.77%	95.49%	183.16%	49.48%	63.37%	100.00%	-
P/EPS	23.96	28.84	46.90	71.13	25.36	36.16	50.85	-39.30%
YoY %	-16.92%	-38.51%	-34.06%	180.48%	-29.87%	-28.89%	-	-
Horiz. %	47.12%	56.72%	92.23%	139.88%	49.87%	71.11%	100.00%	-
EY	4.17	3.47	2.13	1.41	3.94	2.77	1.97	64.48%
YoY %	20.17%	62.91%	51.06%	-64.21%	42.24%	40.61%	-	-
Horiz. %	211.68%	176.14%	108.12%	71.57%	200.00%	140.61%	100.00%	-
DY	4.36	3.40	2.03	1.09	4.00	2.88	1.84	77.27%
YoY %	28.24%	67.49%	86.24%	-72.75%	38.89%	56.52%	-	-
Horiz. %	236.96%	184.78%	110.33%	59.24%	217.39%	156.52%	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