[ASTRO] QoQ 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- -0.78%

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
Quarter Result
Revenue	1,397,488	1,424,035	1,428,342	1,362,781	1,401,806	1,374,431	1,369,045	1.37%
YoY %	-1.86%	-0.30%	4.81%	-2.78%	1.99%	0.39%	-	-
Horiz. %	102.08%	104.02%	104.33%	99.54%	102.39%	100.39%	100.00%	-
PBT	187,778	208,750	168,912	280,073	278,206	136,516	184,246	1.26%
YoY %	-10.05%	23.59%	-39.69%	0.67%	103.79%	-25.91%	-	-
Horiz. %	101.92%	113.30%	91.68%	152.01%	151.00%	74.09%	100.00%	-
Tax	-44,828	-60,096	-44,662	-78,935	-75,394	-33,112	-49,231	-6.02%
YoY %	25.41%	-34.56%	43.42%	-4.70%	-127.69%	32.74%	-	-
Horiz. %	91.06%	122.07%	90.72%	160.34%	153.14%	67.26%	100.00%	-
NP	142,950	148,654	124,250	201,138	202,812	103,404	135,015	3.86%
YoY %	-3.84%	19.64%	-38.23%	-0.83%	96.14%	-23.41%	-	-
Horiz. %	105.88%	110.10%	92.03%	148.97%	150.21%	76.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	145,077	151,004	125,428	202,174	203,766	106,012	137,235	3.75%
YoY %	-3.93%	20.39%	-37.96%	-0.78%	92.21%	-22.75%	-	-
Horiz. %	105.71%	110.03%	91.40%	147.32%	148.48%	77.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.87%	28.79%	26.44%	28.18%	27.10%	24.26%	26.72%	-
YoY %	-17.09%	8.89%	-6.17%	3.99%	11.71%	-9.21%	-	-
Horiz. %	89.33%	107.75%	98.95%	105.46%	101.42%	90.79%	100.00%	-
Total Cost	1,254,538	1,275,381	1,304,092	1,161,643	1,198,994	1,271,027	1,234,030	1.09%
YoY %	-1.63%	-2.20%	12.26%	-3.12%	-5.67%	3.00%	-	-
Horiz. %	101.66%	103.35%	105.68%	94.13%	97.16%	103.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	628,666	591,519	558,440	577,863	612,857	662,055	648,747	-2.06%
YoY %	6.28%	5.92%	-3.36%	-5.71%	-7.43%	2.05%	-	-
Horiz. %	96.90%	91.18%	86.08%	89.07%	94.47%	102.05%	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	181,996	156,211	156,134	156,320	194,929	142,908	142,953	17.38%
YoY %	16.51%	0.05%	-0.12%	-19.81%	36.40%	-0.03%	-	-
Horiz. %	127.31%	109.27%	109.22%	109.35%	136.36%	99.97%	100.00%	-
Div Payout %	125.45%	103.45%	124.48%	77.32%	95.66%	134.80%	104.17%	-
YoY %	21.27%	-16.89%	60.99%	-19.17%	-29.04%	29.40%	-	-
Horiz. %	120.43%	99.31%	119.50%	74.22%	91.83%	129.40%	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	628,666	591,519	558,440	577,863	612,857	662,055	648,747	-2.06%
YoY %	6.28%	5.92%	-3.36%	-5.71%	-7.43%	2.05%	-	-
Horiz. %	96.90%	91.18%	86.08%	89.07%	94.47%	102.05%	100.00%	-
NOSH	5,199,892	5,207,034	5,204,481	5,210,669	5,198,112	5,196,666	5,198,295	0.02%
YoY %	-0.14%	0.05%	-0.12%	0.24%	0.03%	-0.03%	-	-
Horiz. %	100.03%	100.17%	100.12%	100.24%	100.00%	99.97%	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	10.23%	10.44%	8.70%	14.76%	14.47%	7.52%	9.86%	-
YoY %	-2.01%	20.00%	-41.06%	2.00%	92.42%	-23.73%	-	-
Horiz. %	103.75%	105.88%	88.24%	149.70%	146.75%	76.27%	100.00%	-
ROE	23.08%	25.53%	22.46%	34.99%	33.25%	16.01%	21.15%	-
YoY %	-9.60%	13.67%	-35.81%	5.23%	107.68%	-24.30%	-	-
Horiz. %	109.13%	120.71%	106.19%	165.44%	157.21%	75.70%	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	26.88	27.35	27.44	26.15	26.97	26.45	26.34	1.35%
YoY %	-1.72%	-0.33%	4.93%	-3.04%	1.97%	0.42%	-	-
Horiz. %	102.05%	103.83%	104.18%	99.28%	102.39%	100.42%	100.00%	-
EPS	2.79	2.90	2.41	3.88	3.92	2.04	2.64	3.73%
YoY %	-3.79%	20.33%	-37.89%	-1.02%	92.16%	-22.73%	-	-
Horiz. %	105.68%	109.85%	91.29%	146.97%	148.48%	77.27%	100.00%	-
DPS	3.50	3.00	3.00	3.00	3.75	2.75	2.75	17.35%
YoY %	16.67%	0.00%	0.00%	-20.00%	36.36%	0.00%	-	-
Horiz. %	127.27%	109.09%	109.09%	109.09%	136.36%	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	26.79	27.30	27.39	26.13	26.88	26.35	26.25	1.36%
YoY %	-1.87%	-0.33%	4.82%	-2.79%	2.01%	0.38%	-	-
Horiz. %	102.06%	104.00%	104.34%	99.54%	102.40%	100.38%	100.00%	-
EPS	2.78	2.90	2.40	3.88	3.91	2.03	2.63	3.74%
YoY %	-4.14%	20.83%	-38.14%	-0.77%	92.61%	-22.81%	-	-
Horiz. %	105.70%	110.27%	91.25%	147.53%	148.67%	77.19%	100.00%	-
DPS	3.49	2.99	2.99	3.00	3.74	2.74	2.74	17.41%
YoY %	16.72%	0.00%	-0.33%	-19.79%	36.50%	0.00%	-	-
Horiz. %	127.37%	109.12%	109.12%	109.49%	136.50%	100.00%	100.00%	-
NAPS	0.1205	0.1134	0.1071	0.1108	0.1175	0.1269	0.1244	-2.09%
YoY %	6.26%	5.88%	-3.34%	-5.70%	-7.41%	2.01%	-	-
Horiz. %	96.86%	91.16%	86.09%	89.07%	94.45%	102.01%	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	10.12	10.42	10.64	10.59	10.35	10.81	11.66	-8.97%
YoY %	-2.88%	-2.07%	0.47%	2.32%	-4.26%	-7.29%	-	-
Horiz. %	86.79%	89.37%	91.25%	90.82%	88.77%	92.71%	100.00%	-
P/EPS	97.49	98.28	121.16	71.39	71.17	140.20	116.29	-11.04%
YoY %	-0.80%	-18.88%	69.72%	0.31%	-49.24%	20.56%	-	-
Horiz. %	83.83%	84.51%	104.19%	61.39%	61.20%	120.56%	100.00%	-
EY	1.03	1.02	0.83	1.40	1.41	0.71	0.86	12.71%
YoY %	0.98%	22.89%	-40.71%	-0.71%	98.59%	-17.44%	-	-
Horiz. %	119.77%	118.60%	96.51%	162.79%	163.95%	82.56%	100.00%	-
DY	1.29	1.05	1.03	1.08	1.34	0.96	0.90	26.98%
YoY %	22.86%	1.94%	-4.63%	-19.40%	39.58%	6.67%	-	-
Horiz. %	143.33%	116.67%	114.44%	120.00%	148.89%	106.67%	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	10.68	9.69	10.75	10.55	11.12	10.81	11.35	-3.95%
YoY %	10.22%	-9.86%	1.90%	-5.13%	2.87%	-4.76%	-	-
Horiz. %	94.10%	85.37%	94.71%	92.95%	97.97%	95.24%	100.00%	-
P/EPS	102.87	91.38	122.41	71.13	76.53	140.20	113.26	-6.18%
YoY %	12.57%	-25.35%	72.09%	-7.06%	-45.41%	23.79%	-	-
Horiz. %	90.83%	80.68%	108.08%	62.80%	67.57%	123.79%	100.00%	-
EY	0.97	1.09	0.82	1.41	1.31	0.71	0.88	6.67%
YoY %	-11.01%	32.93%	-41.84%	7.63%	84.51%	-19.32%	-	-
Horiz. %	110.23%	123.86%	93.18%	160.23%	148.86%	80.68%	100.00%	-
DY	1.22	1.13	1.02	1.09	1.25	0.96	0.92	20.59%
YoY %	7.96%	10.78%	-6.42%	-12.80%	30.21%	4.35%	-	-
Horiz. %	132.61%	122.83%	110.87%	118.48%	135.87%	104.35%	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