[ASTRO] QoQ TTM Result on 31-Jul-2015 [#2]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

15-Sep-2015

Admission Sponsor

Sponsor

Financial Year

31-Jan-2016

Quarter

31-Jul-2015 [#2]

Profit Trend

QoQ- -0.08%

YoY- 11.54%

Quarter Report

AMH_Q2_FY16_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
TTM Result
Revenue	5,508,063	5,475,370	5,421,794	5,327,569	5,307,677	5,231,444	5,143,364	4.67%
YoY %	0.60%	0.99%	1.77%	0.37%	1.46%	1.71%	-	-
Horiz. %	107.09%	106.46%	105.41%	103.58%	103.19%	101.71%	100.00%	-
PBT	879,041	829,390	753,006	771,196	783,024	720,886	646,224	22.79%
YoY %	5.99%	10.14%	-2.36%	-1.51%	8.62%	11.55%	-	-
Horiz. %	136.03%	128.34%	116.52%	119.34%	121.17%	111.55%	100.00%	-
Tax	-236,672	-221,429	-210,085	-221,145	-231,544	-207,139	-158,382	30.73%
YoY %	-6.88%	-5.40%	5.00%	4.49%	-11.78%	-30.78%	-	-
Horiz. %	149.43%	139.81%	132.64%	139.63%	146.19%	130.78%	100.00%	-
NP	642,369	607,961	542,921	550,051	551,480	513,747	487,842	20.15%
YoY %	5.66%	11.98%	-1.30%	-0.26%	7.34%	5.31%	-	-
Horiz. %	131.68%	124.62%	111.29%	112.75%	113.04%	105.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	649,187	615,317	551,522	558,919	559,343	519,371	490,786	20.52%
YoY %	5.50%	11.57%	-1.32%	-0.08%	7.70%	5.82%	-	-
Horiz. %	132.27%	125.37%	112.38%	113.88%	113.97%	105.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.92%	26.70%	27.90%	28.68%	29.57%	28.73%	24.51%	-
YoY %	0.82%	-4.30%	-2.72%	-3.01%	2.92%	17.22%	-	-
Horiz. %	109.83%	108.94%	113.83%	117.01%	120.64%	117.22%	100.00%	-
Total Cost	4,865,694	4,867,409	4,878,873	4,777,518	4,756,197	4,717,697	4,655,522	2.99%
YoY %	-0.04%	-0.23%	2.12%	0.45%	0.82%	1.34%	-	-
Horiz. %	104.51%	104.55%	104.80%	102.62%	102.16%	101.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	577,863	612,857	662,055	648,747	711,774	714,424	612,824	-3.84%
YoY %	-5.71%	-7.43%	2.05%	-8.85%	-0.37%	16.58%	-	-
Horiz. %	94.30%	100.01%	108.03%	105.86%	116.15%	116.58%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Dividend
Div	637,110	624,083	650,298	624,440	598,367	571,976	509,952	16.01%
YoY %	2.09%	-4.03%	4.14%	4.36%	4.61%	12.16%	-	-
Horiz. %	124.94%	122.38%	127.52%	122.45%	117.34%	112.16%	100.00%	-
Div Payout %	98.14%	101.42%	117.91%	111.72%	106.98%	110.13%	103.91%	-
YoY %	-3.23%	-13.99%	5.54%	4.43%	-2.86%	5.99%	-	-
Horiz. %	94.45%	97.60%	113.47%	107.52%	102.95%	105.99%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Equity
Net Worth	577,863	612,857	662,055	648,747	711,774	714,424	612,824	-3.84%
YoY %	-5.71%	-7.43%	2.05%	-8.85%	-0.37%	16.58%	-	-
Horiz. %	94.30%	100.01%	108.03%	105.86%	116.15%	116.58%	100.00%	-
NOSH	5,210,669	5,198,112	5,196,666	5,198,295	5,210,650	5,203,382	5,202,247	0.10%
YoY %	0.24%	0.03%	-0.03%	-0.24%	0.14%	0.02%	-	-
Horiz. %	100.16%	99.92%	99.89%	99.92%	100.16%	100.02%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Ratio Analysis
NP Margin	11.66%	11.10%	10.01%	10.32%	10.39%	9.82%	9.48%	-
YoY %	5.05%	10.89%	-3.00%	-0.67%	5.80%	3.59%	-	-
Horiz. %	123.00%	117.09%	105.59%	108.86%	109.60%	103.59%	100.00%	-
ROE	112.34%	100.40%	83.30%	86.15%	78.58%	72.70%	80.09%	-
YoY %	11.89%	20.53%	-3.31%	9.63%	8.09%	-9.23%	-	-
Horiz. %	140.27%	125.36%	104.01%	107.57%	98.11%	90.77%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Per Share
RPS	105.71	105.33	104.33	102.49	101.86	100.54	98.87	4.56%
YoY %	0.36%	0.96%	1.80%	0.62%	1.31%	1.69%	-	-
Horiz. %	106.92%	106.53%	105.52%	103.66%	103.02%	101.69%	100.00%	-
EPS	12.46	11.84	10.61	10.75	10.73	9.98	9.43	20.43%
YoY %	5.24%	11.59%	-1.30%	0.19%	7.52%	5.83%	-	-
Horiz. %	132.13%	125.56%	112.51%	114.00%	113.79%	105.83%	100.00%	-
DPS	12.25	12.00	12.50	12.00	11.50	11.00	9.75	16.45%
YoY %	2.08%	-4.00%	4.17%	4.35%	4.55%	12.82%	-	-
Horiz. %	125.64%	123.08%	128.21%	123.08%	117.95%	112.82%	100.00%	-
NAPS	0.1109	0.1179	0.1274	0.1248	0.1366	0.1373	0.1178	-3.94%
YoY %	-5.94%	-7.46%	2.08%	-8.64%	-0.51%	16.55%	-	-
Horiz. %	94.14%	100.08%	108.15%	105.94%	115.96%	116.55%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,198,295
RPS	105.54	104.91	103.89	102.08	101.70	100.24	98.55	4.67%
YoY %	0.60%	0.98%	1.77%	0.37%	1.46%	1.71%	-	-
Horiz. %	107.09%	106.45%	105.42%	103.58%	103.20%	101.71%	100.00%	-
EPS	12.44	11.79	10.57	10.71	10.72	9.95	9.40	20.55%
YoY %	5.51%	11.54%	-1.31%	-0.09%	7.74%	5.85%	-	-
Horiz. %	132.34%	125.43%	112.45%	113.94%	114.04%	105.85%	100.00%	-
DPS	12.21	11.96	12.46	11.96	11.47	10.96	9.77	16.03%
YoY %	2.09%	-4.01%	4.18%	4.27%	4.65%	12.18%	-	-
Horiz. %	124.97%	122.42%	127.53%	122.42%	117.40%	112.18%	100.00%	-
NAPS	0.1107	0.1174	0.1269	0.1243	0.1364	0.1369	0.1174	-3.84%
YoY %	-5.71%	-7.49%	2.09%	-8.87%	-0.37%	16.61%	-	-
Horiz. %	94.29%	100.00%	108.09%	105.88%	116.18%	116.61%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	-
Price	2.77	2.79	2.86	3.07	3.14	2.92	3.30	-
P/RPS	2.62	2.65	2.74	3.00	3.08	2.90	3.34	-14.95%
YoY %	-1.13%	-3.28%	-8.67%	-2.60%	6.21%	-13.17%	-	-
Horiz. %	78.44%	79.34%	82.04%	89.82%	92.22%	86.83%	100.00%	-
P/EPS	22.23	23.57	26.95	28.55	29.25	29.25	34.98	-26.10%
YoY %	-5.69%	-12.54%	-5.60%	-2.39%	0.00%	-16.38%	-	-
Horiz. %	63.55%	67.38%	77.04%	81.62%	83.62%	83.62%	100.00%	-
EY	4.50	4.24	3.71	3.50	3.42	3.42	2.86	35.31%
YoY %	6.13%	14.29%	6.00%	2.34%	0.00%	19.58%	-	-
Horiz. %	157.34%	148.25%	129.72%	122.38%	119.58%	119.58%	100.00%	-
DY	4.42	4.30	4.37	3.91	3.66	3.77	2.95	30.97%
YoY %	2.79%	-1.60%	11.76%	6.83%	-2.92%	27.80%	-	-
Horiz. %	149.83%	145.76%	148.14%	132.54%	124.07%	127.80%	100.00%	-
P/NAPS	24.98	23.66	22.45	24.60	22.99	21.27	28.01	-7.35%
YoY %	5.58%	5.39%	-8.74%	7.00%	8.09%	-24.06%	-	-
Horiz. %	89.18%	84.47%	80.15%	87.83%	82.08%	75.94%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Price Multiplier on Announcement Date
Date	31/05/16	22/03/16	08/12/15	15/09/15	16/06/15	30/03/15	11/12/14	-
Price	2.76	3.00	2.86	2.99	3.01	3.19	3.33	-
P/RPS	2.61	2.85	2.74	2.92	2.95	3.17	3.37	-15.67%
YoY %	-8.42%	4.01%	-6.16%	-1.02%	-6.94%	-5.93%	-	-
Horiz. %	77.45%	84.57%	81.31%	86.65%	87.54%	94.07%	100.00%	-
P/EPS	22.15	25.34	26.95	27.81	28.04	31.96	35.30	-26.72%
YoY %	-12.59%	-5.97%	-3.09%	-0.82%	-12.27%	-9.46%	-	-
Horiz. %	62.75%	71.78%	76.35%	78.78%	79.43%	90.54%	100.00%	-
EY	4.51	3.95	3.71	3.60	3.57	3.13	2.83	36.47%
YoY %	14.18%	6.47%	3.06%	0.84%	14.06%	10.60%	-	-
Horiz. %	159.36%	139.58%	131.10%	127.21%	126.15%	110.60%	100.00%	-
DY	4.44	4.00	4.37	4.01	3.82	3.45	2.93	31.96%
YoY %	11.00%	-8.47%	8.98%	4.97%	10.72%	17.75%	-	-
Horiz. %	151.54%	136.52%	149.15%	136.86%	130.38%	117.75%	100.00%	-
P/NAPS	24.89	25.45	22.45	23.96	22.04	23.23	28.27	-8.14%
YoY %	-2.20%	13.36%	-6.30%	8.71%	-5.12%	-17.83%	-	-
Horiz. %	88.04%	90.02%	79.41%	84.75%	77.96%	82.17%	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