[ASTRO] QoQ 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- -22.75%

YoY- -6.52%

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
Quarter Result
Revenue	1,428,342	1,362,781	1,401,806	1,374,431	1,369,045	1,330,088	1,348,230	3.92%
YoY %	4.81%	-2.78%	1.99%	0.39%	2.93%	-1.35%	-	-
Horiz. %	105.94%	101.08%	103.97%	101.94%	101.54%	98.65%	100.00%	-
PBT	168,912	280,073	278,206	136,516	184,246	230,422	201,822	-11.19%
YoY %	-39.69%	0.67%	103.79%	-25.91%	-20.04%	14.17%	-	-
Horiz. %	83.69%	138.77%	137.85%	67.64%	91.29%	114.17%	100.00%	-
Tax	-44,662	-78,935	-75,394	-33,112	-49,231	-63,692	-64,050	-21.38%
YoY %	43.42%	-4.70%	-127.69%	32.74%	22.70%	0.56%	-	-
Horiz. %	69.73%	123.24%	117.71%	51.70%	76.86%	99.44%	100.00%	-
NP	124,250	201,138	202,812	103,404	135,015	166,730	137,772	-6.66%
YoY %	-38.23%	-0.83%	96.14%	-23.41%	-19.02%	21.02%	-	-
Horiz. %	90.19%	145.99%	147.21%	75.05%	98.00%	121.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	125,428	202,174	203,766	106,012	137,235	168,304	139,971	-7.05%
YoY %	-37.96%	-0.78%	92.21%	-22.75%	-18.46%	20.24%	-	-
Horiz. %	89.61%	144.44%	145.58%	75.74%	98.05%	120.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.44%	28.18%	27.10%	24.26%	26.72%	27.64%	31.74%	-
YoY %	-6.17%	3.99%	11.71%	-9.21%	-3.33%	-12.92%	-	-
Horiz. %	83.30%	88.78%	85.38%	76.43%	84.18%	87.08%	100.00%	-
Total Cost	1,304,092	1,161,643	1,198,994	1,271,027	1,234,030	1,163,358	1,210,458	5.09%
YoY %	12.26%	-3.12%	-5.67%	3.00%	6.07%	-3.89%	-	-
Horiz. %	107.74%	95.97%	99.05%	105.00%	101.95%	96.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	558,440	577,863	612,857	662,055	648,747	711,774	714,424	-15.15%
YoY %	-3.36%	-5.71%	-7.43%	2.05%	-8.85%	-0.37%	-	-
Horiz. %	78.17%	80.89%	85.78%	92.67%	90.81%	99.63%	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	156,134	156,320	194,929	142,908	142,953	143,292	221,143	-20.72%
YoY %	-0.12%	-19.81%	36.40%	-0.03%	-0.24%	-35.20%	-	-
Horiz. %	70.60%	70.69%	88.15%	64.62%	64.64%	64.80%	100.00%	-
Div Payout %	124.48%	77.32%	95.66%	134.80%	104.17%	85.14%	157.99%	-
YoY %	60.99%	-19.17%	-29.04%	29.40%	22.35%	-46.11%	-	-
Horiz. %	78.79%	48.94%	60.55%	85.32%	65.93%	53.89%	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	558,440	577,863	612,857	662,055	648,747	711,774	714,424	-15.15%
YoY %	-3.36%	-5.71%	-7.43%	2.05%	-8.85%	-0.37%	-	-
Horiz. %	78.17%	80.89%	85.78%	92.67%	90.81%	99.63%	100.00%	-
NOSH	5,204,481	5,210,669	5,198,112	5,196,666	5,198,295	5,210,650	5,203,382	0.01%
YoY %	-0.12%	0.24%	0.03%	-0.03%	-0.24%	0.14%	-	-
Horiz. %	100.02%	100.14%	99.90%	99.87%	99.90%	100.14%	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	8.70%	14.76%	14.47%	7.52%	9.86%	12.54%	10.22%	-
YoY %	-41.06%	2.00%	92.42%	-23.73%	-21.37%	22.70%	-	-
Horiz. %	85.13%	144.42%	141.59%	73.58%	96.48%	122.70%	100.00%	-
ROE	22.46%	34.99%	33.25%	16.01%	21.15%	23.65%	19.59%	-
YoY %	-35.81%	5.23%	107.68%	-24.30%	-10.57%	20.72%	-	-
Horiz. %	114.65%	178.61%	169.73%	81.73%	107.96%	120.72%	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	27.44	26.15	26.97	26.45	26.34	25.53	25.91	3.90%
YoY %	4.93%	-3.04%	1.97%	0.42%	3.17%	-1.47%	-	-
Horiz. %	105.91%	100.93%	104.09%	102.08%	101.66%	98.53%	100.00%	-
EPS	2.41	3.88	3.92	2.04	2.64	3.23	2.69	-7.07%
YoY %	-37.89%	-1.02%	92.16%	-22.73%	-18.27%	20.07%	-	-
Horiz. %	89.59%	144.24%	145.72%	75.84%	98.14%	120.07%	100.00%	-
DPS	3.00	3.00	3.75	2.75	2.75	2.75	4.25	-20.73%
YoY %	0.00%	-20.00%	36.36%	0.00%	0.00%	-35.29%	-	-
Horiz. %	70.59%	70.59%	88.24%	64.71%	64.71%	64.71%	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	27.37	26.11	26.86	26.34	26.23	25.49	25.83	3.93%
YoY %	4.83%	-2.79%	1.97%	0.42%	2.90%	-1.32%	-	-
Horiz. %	105.96%	101.08%	103.99%	101.97%	101.55%	98.68%	100.00%	-
EPS	2.40	3.87	3.90	2.03	2.63	3.22	2.68	-7.09%
YoY %	-37.98%	-0.77%	92.12%	-22.81%	-18.32%	20.15%	-	-
Horiz. %	89.55%	144.40%	145.52%	75.75%	98.13%	120.15%	100.00%	-
DPS	2.99	3.00	3.73	2.74	2.74	2.75	4.24	-20.79%
YoY %	-0.33%	-19.57%	36.13%	0.00%	-0.36%	-35.14%	-	-
Horiz. %	70.52%	70.75%	87.97%	64.62%	64.62%	64.86%	100.00%	-
NAPS	0.107	0.1107	0.1174	0.1269	0.1243	0.1364	0.1369	-15.16%
YoY %	-3.34%	-5.71%	-7.49%	2.09%	-8.87%	-0.37%	-	-
Horiz. %	78.16%	80.86%	85.76%	92.70%	90.80%	99.63%	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	10.64	10.59	10.35	10.81	11.66	12.30	11.27	-3.76%
YoY %	0.47%	2.32%	-4.26%	-7.29%	-5.20%	9.14%	-	-
Horiz. %	94.41%	93.97%	91.84%	95.92%	103.46%	109.14%	100.00%	-
P/EPS	121.16	71.39	71.17	140.20	116.29	97.21	108.55	7.60%
YoY %	69.72%	0.31%	-49.24%	20.56%	19.63%	-10.45%	-	-
Horiz. %	111.62%	65.77%	65.56%	129.16%	107.13%	89.55%	100.00%	-
EY	0.83	1.40	1.41	0.71	0.86	1.03	0.92	-6.63%
YoY %	-40.71%	-0.71%	98.59%	-17.44%	-16.50%	11.96%	-	-
Horiz. %	90.22%	152.17%	153.26%	77.17%	93.48%	111.96%	100.00%	-
DY	1.03	1.08	1.34	0.96	0.90	0.88	1.46	-20.76%
YoY %	-4.63%	-19.40%	39.58%	6.67%	2.27%	-39.73%	-	-
Horiz. %	70.55%	73.97%	91.78%	65.75%	61.64%	60.27%	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	10.75	10.55	11.12	10.81	11.35	11.79	12.31	-8.64%
YoY %	1.90%	-5.13%	2.87%	-4.76%	-3.73%	-4.22%	-	-
Horiz. %	87.33%	85.70%	90.33%	87.81%	92.20%	95.78%	100.00%	-
P/EPS	122.41	71.13	76.53	140.20	113.26	93.19	118.59	2.13%
YoY %	72.09%	-7.06%	-45.41%	23.79%	21.54%	-21.42%	-	-
Horiz. %	103.22%	59.98%	64.53%	118.22%	95.51%	78.58%	100.00%	-
EY	0.82	1.41	1.31	0.71	0.88	1.07	0.84	-1.59%
YoY %	-41.84%	7.63%	84.51%	-19.32%	-17.76%	27.38%	-	-
Horiz. %	97.62%	167.86%	155.95%	84.52%	104.76%	127.38%	100.00%	-
DY	1.02	1.09	1.25	0.96	0.92	0.91	1.33	-16.22%
YoY %	-6.42%	-12.80%	30.21%	4.35%	1.10%	-31.58%	-	-
Horiz. %	76.69%	81.95%	93.98%	72.18%	69.17%	68.42%	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

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