[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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 10:10:00

ADX

10 Mins

SELL

2024-04-25 10:00:00

EMA 5

30 Mins

SELL

2024-04-25 10:00:00

EMA 5

Hourly

BUY

2024-04-25 09:35:00

EMA 5

5 Mins

SELL

2024-04-25 09:35:00

MACD/RSI

5 Mins

SELL

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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

352

PTRANS

PERAK TRANSIT BERHAD

349

HLIND

HONG LEONG INDUSTRIES BHD

344

SAPNRG

SAPURA ENERGY BERHAD

286

DNEX

DAGANG NEXCHANGE BERHAD

258

YTLPOWR

YTL POWER INTERNATIONAL BHD

246

MYEG

MY E.G. SERVICES BHD

209

GENTING

GENTING BHD

191

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

178

Daily Stocks

ICONIC-WA

0.025

+0.005

112,995,600

SAPNRG

0.045

0.00

111,637,900

HSI-CVW

0.25

+0.02

109,508,100

HSI-HUS

0.125

-0.015

99,188,800

HSI-HSZ

0.285

-0.025

78,650,700

BJCORP

0.31

+0.025

72,657,500

EKOVEST

0.455

-0.005

63,688,600

HSI-HSW

0.035

-0.005

50,011,900

ICONIC

0.085

-0.005

39,763,500

HSI-CVB

0.08

+0.01

35,409,500

More active Stocks

NESTLE

126.80

+0.50

34,700

HEIM

23.34

+0.34

87,800

UTDPLT

26.30

+0.20

180,700

HSI-CVX

0.885

+0.155

2,000

CRESNDO

3.75

+0.14

485,400

HLFG

16.80

+0.12

89,800

GASMSIA

3.64

+0.11

331,800

HSI-CV5

0.56

+0.10

8,300

TAS

0.675

+0.09

15,001,100

HSI-CVY

0.43

+0.09

821,200

More gainer Stocks

NVIDIA-C1

3.99

-0.27

3,400

DLADY

33.24

-0.26

2,600

MPI

30.00

-0.22

35,300

ALLIANZ

20.92

-0.20

21,500

AMLEX

0.25

-0.18

20,000

AIRPORT

9.83

-0.17

4,334,100

LPI

11.90

-0.14

38,700

UWC

3.16

-0.12

545,800

KUAISHO-C17

0.08

-0.12

58,800

NIKKEI-CA

0.35

-0.10

558,800

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