[ASTRO] QoQ TTM 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- 5.5%

YoY- 16.06%

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
TTM Result
Revenue	5,612,646	5,616,964	5,567,360	5,508,063	5,475,370	5,421,794	5,327,569	3.51%
YoY %	-0.08%	0.89%	1.08%	0.60%	0.99%	1.77%	-	-
Horiz. %	105.35%	105.43%	104.50%	103.39%	102.77%	101.77%	100.00%	-
PBT	845,513	935,941	863,707	879,041	829,390	753,006	771,196	6.29%
YoY %	-9.66%	8.36%	-1.74%	5.99%	10.14%	-2.36%	-	-
Horiz. %	109.64%	121.36%	112.00%	113.98%	107.55%	97.64%	100.00%	-
Tax	-228,521	-259,087	-232,103	-236,672	-221,429	-210,085	-221,145	2.20%
YoY %	11.80%	-11.63%	1.93%	-6.88%	-5.40%	5.00%	-	-
Horiz. %	103.34%	117.16%	104.96%	107.02%	100.13%	95.00%	100.00%	-
NP	616,992	676,854	631,604	642,369	607,961	542,921	550,051	7.91%
YoY %	-8.84%	7.16%	-1.68%	5.66%	11.98%	-1.30%	-	-
Horiz. %	112.17%	123.05%	114.83%	116.78%	110.53%	98.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	623,683	682,372	637,380	649,187	615,317	551,522	558,919	7.54%
YoY %	-8.60%	7.06%	-1.82%	5.50%	11.57%	-1.32%	-	-
Horiz. %	111.59%	122.09%	114.04%	116.15%	110.09%	98.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.03%	27.68%	26.87%	26.92%	26.70%	27.90%	28.68%	-
YoY %	-2.35%	3.01%	-0.19%	0.82%	-4.30%	-2.72%	-	-
Horiz. %	94.25%	96.51%	93.69%	93.86%	93.10%	97.28%	100.00%	-
Total Cost	4,995,654	4,940,110	4,935,756	4,865,694	4,867,409	4,878,873	4,777,518	3.00%
YoY %	1.12%	0.09%	1.44%	-0.04%	-0.23%	2.12%	-	-
Horiz. %	104.57%	103.40%	103.31%	101.85%	101.88%	102.12%	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	650,661	663,594	650,292	637,110	624,083	650,298	624,440	2.76%
YoY %	-1.95%	2.05%	2.07%	2.09%	-4.03%	4.14%	-	-
Horiz. %	104.20%	106.27%	104.14%	102.03%	99.94%	104.14%	100.00%	-
Div Payout %	104.33%	97.25%	102.03%	98.14%	101.42%	117.91%	111.72%	-
YoY %	7.28%	-4.68%	3.96%	-3.23%	-13.99%	5.54%	-	-
Horiz. %	93.39%	87.05%	91.33%	87.84%	90.78%	105.54%	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	10.99%	12.05%	11.34%	11.66%	11.10%	10.01%	10.32%	-
YoY %	-8.80%	6.26%	-2.74%	5.05%	10.89%	-3.00%	-	-
Horiz. %	106.49%	116.76%	109.88%	112.98%	107.56%	97.00%	100.00%	-
ROE	99.21%	115.36%	114.14%	112.34%	100.40%	83.30%	86.15%	-
YoY %	-14.00%	1.07%	1.60%	11.89%	20.53%	-3.31%	-	-
Horiz. %	115.16%	133.91%	132.49%	130.40%	116.54%	96.69%	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	107.94	107.87	106.97	105.71	105.33	104.33	102.49	3.49%
YoY %	0.06%	0.84%	1.19%	0.36%	0.96%	1.80%	-	-
Horiz. %	105.32%	105.25%	104.37%	103.14%	102.77%	101.80%	100.00%	-
EPS	11.99	13.10	12.25	12.46	11.84	10.61	10.75	7.51%
YoY %	-8.47%	6.94%	-1.69%	5.24%	11.59%	-1.30%	-	-
Horiz. %	111.53%	121.86%	113.95%	115.91%	110.14%	98.70%	100.00%	-
DPS	12.50	12.75	12.50	12.25	12.00	12.50	12.00	2.74%
YoY %	-1.96%	2.00%	2.04%	2.08%	-4.00%	4.17%	-	-
Horiz. %	104.17%	106.25%	104.17%	102.08%	100.00%	104.17%	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	107.62	106.67	105.54	104.91	103.89	102.08	3.51%
YoY %	-0.07%	0.89%	1.07%	0.60%	0.98%	1.77%	-	-
Horiz. %	105.35%	105.43%	104.50%	103.39%	102.77%	101.77%	100.00%	-
EPS	11.95	13.07	12.21	12.44	11.79	10.57	10.71	7.54%
YoY %	-8.57%	7.04%	-1.85%	5.51%	11.54%	-1.31%	-	-
Horiz. %	111.58%	122.04%	114.01%	116.15%	110.08%	98.69%	100.00%	-
DPS	12.47	12.71	12.46	12.21	11.96	12.46	11.96	2.80%
YoY %	-1.89%	2.01%	2.05%	2.09%	-4.01%	4.18%	-	-
Horiz. %	104.26%	106.27%	104.18%	102.09%	100.00%	104.18%	100.00%	-
NAPS	0.1205	0.1133	0.107	0.1107	0.1174	0.1269	0.1243	-2.03%
YoY %	6.35%	5.89%	-3.34%	-5.71%	-7.49%	2.09%	-	-
Horiz. %	96.94%	91.15%	86.08%	89.06%	94.45%	102.09%	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	2.64	2.73	2.62	2.65	2.74	3.00	-10.92%
YoY %	-4.55%	-3.30%	4.20%	-1.13%	-3.28%	-8.67%	-	-
Horiz. %	84.00%	88.00%	91.00%	87.33%	88.33%	91.33%	100.00%	-
P/EPS	22.68	21.75	23.84	22.23	23.57	26.95	28.55	-14.16%
YoY %	4.28%	-8.77%	7.24%	-5.69%	-12.54%	-5.60%	-	-
Horiz. %	79.44%	76.18%	83.50%	77.86%	82.56%	94.40%	100.00%	-
EY	4.41	4.60	4.19	4.50	4.24	3.71	3.50	16.57%
YoY %	-4.13%	9.79%	-6.89%	6.13%	14.29%	6.00%	-	-
Horiz. %	126.00%	131.43%	119.71%	128.57%	121.14%	106.00%	100.00%	-
DY	4.60	4.47	4.28	4.42	4.30	4.37	3.91	11.38%
YoY %	2.91%	4.44%	-3.17%	2.79%	-1.60%	11.76%	-	-
Horiz. %	117.65%	114.32%	109.46%	113.04%	109.97%	111.76%	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	2.46	2.76	2.61	2.85	2.74	2.92	-6.00%
YoY %	8.13%	-10.87%	5.75%	-8.42%	4.01%	-6.16%	-	-
Horiz. %	91.10%	84.25%	94.52%	89.38%	97.60%	93.84%	100.00%	-
P/EPS	23.93	20.22	24.09	22.15	25.34	26.95	27.81	-9.49%
YoY %	18.35%	-16.06%	8.76%	-12.59%	-5.97%	-3.09%	-	-
Horiz. %	86.05%	72.71%	86.62%	79.65%	91.12%	96.91%	100.00%	-
EY	4.18	4.95	4.15	4.51	3.95	3.71	3.60	10.42%
YoY %	-15.56%	19.28%	-7.98%	14.18%	6.47%	3.06%	-	-
Horiz. %	116.11%	137.50%	115.28%	125.28%	109.72%	103.06%	100.00%	-
DY	4.36	4.81	4.24	4.44	4.00	4.37	4.01	5.71%
YoY %	-9.36%	13.44%	-4.50%	11.00%	-8.47%	8.98%	-	-
Horiz. %	108.73%	119.95%	105.74%	110.72%	99.75%	108.98%	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