[ASTRO] YoY Annualized 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- 31.43%

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. %

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Annualized Quarter Result
Revenue	4,937,608	5,243,760	5,304,376	5,451,124	5,320,352	5,015,420	4,503,192	1.54%
YoY %	-5.84%	-1.14%	-2.69%	2.46%	6.08%	11.37%	-	-
Horiz. %	109.65%	116.45%	117.79%	121.05%	118.15%	111.37%	100.00%	-
PBT	906,012	939,564	1,078,000	1,120,292	921,688	673,136	631,324	6.20%
YoY %	-3.57%	-12.84%	-3.78%	21.55%	36.92%	6.62%	-	-
Horiz. %	143.51%	148.82%	170.75%	177.45%	145.99%	106.62%	100.00%	-
Tax	-228,752	-244,064	-308,592	-315,740	-254,768	-157,148	-176,088	4.45%
YoY %	6.27%	20.91%	2.26%	-23.93%	-62.12%	10.76%	-	-
Horiz. %	129.91%	138.60%	175.25%	179.31%	144.68%	89.24%	100.00%	-
NP	677,260	695,500	769,408	804,552	666,920	515,988	455,236	6.84%
YoY %	-2.62%	-9.61%	-4.37%	20.64%	29.25%	13.35%	-	-
Horiz. %	148.77%	152.78%	169.01%	176.73%	146.50%	113.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	704,784	698,916	783,292	808,696	673,216	513,328	456,544	7.50%
YoY %	0.84%	-10.77%	-3.14%	20.12%	31.15%	12.44%	-	-
Horiz. %	154.37%	153.09%	171.57%	177.13%	147.46%	112.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.25%	25.98%	28.63%	28.18%	27.64%	23.35%	27.89%	-
YoY %	-2.81%	-9.26%	1.60%	1.95%	18.37%	-16.28%	-	-
Horiz. %	90.53%	93.15%	102.65%	101.04%	99.10%	83.72%	100.00%	-
Total Cost	4,260,348	4,548,260	4,534,968	4,646,572	4,653,432	4,499,432	4,047,956	0.85%
YoY %	-6.33%	0.29%	-2.40%	-0.15%	3.42%	11.15%	-	-
Horiz. %	105.25%	112.36%	112.03%	114.79%	114.96%	111.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	692,982	684,582	642,674	577,863	711,774	618,279	526,063	4.69%
YoY %	1.23%	6.52%	11.22%	-18.81%	15.12%	17.53%	-	-
Horiz. %	131.73%	130.13%	122.17%	109.85%	135.30%	117.53%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Dividend
Div	417,145	521,388	624,967	625,280	573,171	467,606	415,039	0.08%
YoY %	-19.99%	-16.57%	-0.05%	9.09%	22.58%	12.67%	-	-
Horiz. %	100.51%	125.62%	150.58%	150.66%	138.10%	112.67%	100.00%	-
Div Payout %	59.19%	74.60%	79.79%	77.32%	85.14%	91.09%	90.91%	-
YoY %	-20.66%	-6.50%	3.19%	-9.18%	-6.53%	0.20%	-	-
Horiz. %	65.11%	82.06%	87.77%	85.05%	93.65%	100.20%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Equity
Net Worth	692,982	684,582	642,674	577,863	711,774	618,279	526,063	4.69%
YoY %	1.23%	6.52%	11.22%	-18.81%	15.12%	17.53%	-	-
Horiz. %	131.73%	130.13%	122.17%	109.85%	135.30%	117.53%	100.00%	-
NOSH	5,214,314	5,213,883	5,208,058	5,210,669	5,210,650	5,195,627	5,187,999	0.08%
YoY %	0.01%	0.11%	-0.05%	0.00%	0.29%	0.15%	-	-
Horiz. %	100.51%	100.50%	100.39%	100.44%	100.44%	100.15%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Ratio Analysis
NP Margin	13.72%	13.26%	14.51%	14.76%	12.54%	10.29%	10.11%	-
YoY %	3.47%	-8.61%	-1.69%	17.70%	21.87%	1.78%	-	-
Horiz. %	135.71%	131.16%	143.52%	145.99%	124.04%	101.78%	100.00%	-
ROE	101.70%	102.09%	121.88%	139.95%	94.58%	83.03%	86.79%	-
YoY %	-0.38%	-16.24%	-12.91%	47.97%	13.91%	-4.33%	-	-
Horiz. %	117.18%	117.63%	140.43%	161.25%	108.98%	95.67%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Per Share
RPS	94.69	100.57	101.85	104.61	102.11	96.53	86.80	1.45%
YoY %	-5.85%	-1.26%	-2.64%	2.45%	5.78%	11.21%	-	-
Horiz. %	109.09%	115.86%	117.34%	120.52%	117.64%	111.21%	100.00%	-
EPS	13.52	13.40	15.04	15.52	12.92	9.88	8.80	7.41%
YoY %	0.90%	-10.90%	-3.09%	20.12%	30.77%	12.27%	-	-
Horiz. %	153.64%	152.27%	170.91%	176.36%	146.82%	112.27%	100.00%	-
DPS	8.00	10.00	12.00	12.00	11.00	9.00	8.00	0.00%
YoY %	-20.00%	-16.67%	0.00%	9.09%	22.22%	12.50%	-	-
Horiz. %	100.00%	125.00%	150.00%	150.00%	137.50%	112.50%	100.00%	-
NAPS	0.1329	0.1313	0.1234	0.1109	0.1366	0.119	0.1014	4.60%
YoY %	1.22%	6.40%	11.27%	-18.81%	14.79%	17.36%	-	-
Horiz. %	131.07%	129.49%	121.70%	109.37%	134.71%	117.36%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Adjusted Per Share Value based on latest NOSH - 5,210,669
RPS	94.61	100.47	101.64	104.45	101.94	96.10	86.28	1.54%
YoY %	-5.83%	-1.15%	-2.69%	2.46%	6.08%	11.38%	-	-
Horiz. %	109.65%	116.45%	117.80%	121.06%	118.15%	111.38%	100.00%	-
EPS	13.50	13.39	15.01	15.50	12.90	9.84	8.75	7.49%
YoY %	0.82%	-10.79%	-3.16%	20.16%	31.10%	12.46%	-	-
Horiz. %	154.29%	153.03%	171.54%	177.14%	147.43%	112.46%	100.00%	-
DPS	7.99	9.99	11.97	11.98	10.98	8.96	7.95	0.08%
YoY %	-20.02%	-16.54%	-0.08%	9.11%	22.54%	12.70%	-	-
Horiz. %	100.50%	125.66%	150.57%	150.69%	138.11%	112.70%	100.00%	-
NAPS	0.1328	0.1312	0.1231	0.1107	0.1364	0.1185	0.1008	4.70%
YoY %	1.22%	6.58%	11.20%	-18.84%	15.11%	17.56%	-	-
Horiz. %	131.75%	130.16%	122.12%	109.82%	135.32%	117.56%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/19	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	30/04/13	-
Price	1.45	1.91	2.70	2.77	3.14	3.33	2.95	-
P/RPS	1.53	1.90	2.65	2.65	3.08	3.45	3.40	-12.45%
YoY %	-19.47%	-28.30%	0.00%	-13.96%	-10.72%	1.47%	-	-
Horiz. %	45.00%	55.88%	77.94%	77.94%	90.59%	101.47%	100.00%	-
P/EPS	10.73	14.25	17.95	17.85	24.30	33.70	33.52	-17.28%
YoY %	-24.70%	-20.61%	0.56%	-26.54%	-27.89%	0.54%	-	-
Horiz. %	32.01%	42.51%	53.55%	53.25%	72.49%	100.54%	100.00%	-
EY	9.32	7.02	5.57	5.60	4.11	2.97	2.98	20.91%
YoY %	32.76%	26.03%	-0.54%	36.25%	38.38%	-0.34%	-	-
Horiz. %	312.75%	235.57%	186.91%	187.92%	137.92%	99.66%	100.00%	-
DY	5.52	5.24	4.44	4.33	3.50	2.70	2.71	12.58%
YoY %	5.34%	18.02%	2.54%	23.71%	29.63%	-0.37%	-	-
Horiz. %	203.69%	193.36%	163.84%	159.78%	129.15%	99.63%	100.00%	-
P/NAPS	10.91	14.55	21.88	24.98	22.99	27.98	29.09	-15.07%
YoY %	-25.02%	-33.50%	-12.41%	8.66%	-17.83%	-3.82%	-	-
Horiz. %	37.50%	50.02%	75.21%	85.87%	79.03%	96.18%	100.00%	-

	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Price Multiplier on Announcement Date
Date	25/06/19	06/06/18	14/06/17	31/05/16	16/06/15	18/06/14	12/06/13	-
Price	1.51	1.83	2.67	2.76	3.01	3.54	3.03	-
P/RPS	1.59	1.82	2.62	2.64	2.95	3.67	3.49	-12.27%
YoY %	-12.64%	-30.53%	-0.76%	-10.51%	-19.62%	5.16%	-	-
Horiz. %	45.56%	52.15%	75.07%	75.64%	84.53%	105.16%	100.00%	-
P/EPS	11.17	13.65	17.75	17.78	23.30	35.83	34.43	-17.09%
YoY %	-18.17%	-23.10%	-0.17%	-23.69%	-34.97%	4.07%	-	-
Horiz. %	32.44%	39.65%	51.55%	51.64%	67.67%	104.07%	100.00%	-
EY	8.95	7.33	5.63	5.62	4.29	2.79	2.90	20.65%
YoY %	22.10%	30.20%	0.18%	31.00%	53.76%	-3.79%	-	-
Horiz. %	308.62%	252.76%	194.14%	193.79%	147.93%	96.21%	100.00%	-
DY	5.30	5.46	4.49	4.35	3.65	2.54	2.64	12.31%
YoY %	-2.93%	21.60%	3.22%	19.18%	43.70%	-3.79%	-	-
Horiz. %	200.76%	206.82%	170.08%	164.77%	138.26%	96.21%	100.00%	-
P/NAPS	11.36	13.94	21.64	24.89	22.04	29.75	29.88	-14.88%
YoY %	-18.51%	-35.58%	-13.06%	12.93%	-25.92%	-0.44%	-	-
Horiz. %	38.02%	46.65%	72.42%	83.30%	73.76%	99.56%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 15:00:00

EMA 5

Hourly

SELL

2024-04-25 14:35:00

ADX

5 Mins

SELL

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

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

420

PTRANS

PERAK TRANSIT BERHAD

396

HLIND

HONG LEONG INDUSTRIES BHD

393

YTLPOWR

YTL POWER INTERNATIONAL BHD

285

SAPNRG

SAPURA ENERGY BERHAD

245

MYEG

MY E.G. SERVICES BHD

210

DNEX

DAGANG NEXCHANGE BERHAD

209

GENTING

GENTING BHD

197

MAYBANK

MALAYAN BANKING BHD

180

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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