[ASTRO] YoY Annualized Quarter Result on 31-Jul-2016 [#2]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

14-Sep-2016

Admission Sponsor

Sponsor

Financial Year

31-Jan-2017

Quarter

31-Jul-2016 [#2]

Profit Trend

QoQ- -18.98%

YoY- 7.22%

Quarter Report

AMH_Q2_FY17_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Annualized Quarter Result
Revenue	4,941,568	5,454,758	5,491,686	5,582,248	5,398,268	5,206,016	4,628,154	1.09%
YoY %	-9.41%	-0.67%	-1.62%	3.41%	3.69%	12.49%	-	-
Horiz. %	106.77%	117.86%	118.66%	120.62%	116.64%	112.49%	100.00%	-
PBT	894,588	528,190	1,217,432	897,970	829,336	728,718	578,754	7.52%
YoY %	69.37%	-56.61%	35.58%	8.28%	13.81%	25.91%	-	-
Horiz. %	154.57%	91.26%	210.35%	155.16%	143.30%	125.91%	100.00%	-
Tax	-220,268	-151,062	-342,548	-247,194	-225,844	-197,836	-154,082	6.13%
YoY %	-45.81%	55.90%	-38.57%	-9.45%	-14.16%	-28.40%	-	-
Horiz. %	142.96%	98.04%	222.32%	160.43%	146.57%	128.40%	100.00%	-
NP	674,320	377,128	874,884	650,776	603,492	530,882	424,672	8.00%
YoY %	78.80%	-56.89%	34.44%	7.84%	13.68%	25.01%	-	-
Horiz. %	158.79%	88.80%	206.01%	153.24%	142.11%	125.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	691,064	382,616	884,330	655,206	611,082	531,982	425,936	8.39%
YoY %	80.62%	-56.73%	34.97%	7.22%	14.87%	24.90%	-	-
Horiz. %	162.25%	89.83%	207.62%	153.83%	143.47%	124.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.62%	28.60%	28.14%	27.53%	27.23%	27.15%	26.62%	-
YoY %	-13.92%	1.63%	2.22%	1.10%	0.29%	1.99%	-	-
Horiz. %	92.49%	107.44%	105.71%	103.42%	102.29%	101.99%	100.00%	-
Total Cost	4,267,248	5,077,630	4,616,802	4,931,472	4,794,776	4,675,134	4,203,482	0.25%
YoY %	-15.96%	9.98%	-6.38%	2.85%	2.56%	11.22%	-	-
Horiz. %	101.52%	120.80%	109.83%	117.32%	114.07%	111.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	755,554	580,305	679,652	558,852	648,495	597,960	551,119	5.39%
YoY %	30.20%	-14.62%	21.62%	-13.82%	8.45%	8.50%	-	-
Horiz. %	137.09%	105.30%	123.32%	101.40%	117.67%	108.50%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	417,145	521,388	624,968	624,997	571,590	467,562	415,547	0.06%
YoY %	-19.99%	-16.57%	-0.00%	9.34%	22.25%	12.52%	-	-
Horiz. %	100.38%	125.47%	150.40%	150.40%	137.55%	112.52%	100.00%	-
Div Payout %	60.36%	136.27%	70.67%	95.39%	93.54%	87.89%	97.56%	-
YoY %	-55.71%	92.83%	-25.91%	1.98%	6.43%	-9.91%	-	-
Horiz. %	61.87%	139.68%	72.44%	97.78%	95.88%	90.09%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	755,554	580,305	679,652	558,852	648,495	597,960	551,119	5.39%
YoY %	30.20%	-14.62%	21.62%	-13.82%	8.45%	8.50%	-	-
Horiz. %	137.09%	105.30%	123.32%	101.40%	117.67%	108.50%	100.00%	-
NOSH	5,214,314	5,213,883	5,208,068	5,208,314	5,196,275	5,195,136	5,194,341	0.06%
YoY %	0.01%	0.11%	-0.00%	0.23%	0.02%	0.02%	-	-
Horiz. %	100.38%	100.38%	100.26%	100.27%	100.04%	100.02%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	13.65%	6.91%	15.93%	11.66%	11.18%	10.20%	9.18%	-
YoY %	97.54%	-56.62%	36.62%	4.29%	9.61%	11.11%	-	-
Horiz. %	148.69%	75.27%	173.53%	127.02%	121.79%	111.11%	100.00%	-
ROE	91.46%	65.93%	130.11%	117.24%	94.23%	88.97%	77.29%	-
YoY %	38.72%	-49.33%	10.98%	24.42%	5.91%	15.11%	-	-
Horiz. %	118.33%	85.30%	168.34%	151.69%	121.92%	115.11%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	94.77	104.62	105.45	107.18	103.89	100.21	89.10	1.03%
YoY %	-9.42%	-0.79%	-1.61%	3.17%	3.67%	12.47%	-	-
Horiz. %	106.36%	117.42%	118.35%	120.29%	116.60%	112.47%	100.00%	-
EPS	13.26	7.34	16.98	12.58	11.76	10.24	8.20	8.33%
YoY %	80.65%	-56.77%	34.98%	6.97%	14.84%	24.88%	-	-
Horiz. %	161.71%	89.51%	207.07%	153.41%	143.41%	124.88%	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	0.1449	0.1113	0.1305	0.1073	0.1248	0.1151	0.1061	5.32%
YoY %	30.19%	-14.71%	21.62%	-14.02%	8.43%	8.48%	-	-
Horiz. %	136.57%	104.90%	123.00%	101.13%	117.62%	108.48%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 5,204,481
RPS	94.68	104.52	105.22	106.96	103.43	99.75	88.68	1.09%
YoY %	-9.41%	-0.67%	-1.63%	3.41%	3.69%	12.48%	-	-
Horiz. %	106.77%	117.86%	118.65%	120.61%	116.63%	112.48%	100.00%	-
EPS	13.24	7.33	16.94	12.55	11.71	10.19	8.16	8.39%
YoY %	80.63%	-56.73%	34.98%	7.17%	14.92%	24.88%	-	-
Horiz. %	162.25%	89.83%	207.60%	153.80%	143.50%	124.88%	100.00%	-
DPS	7.99	9.99	11.97	11.98	10.95	8.96	7.96	0.06%
YoY %	-20.02%	-16.54%	-0.08%	9.41%	22.21%	12.56%	-	-
Horiz. %	100.38%	125.50%	150.38%	150.50%	137.56%	112.56%	100.00%	-
NAPS	0.1448	0.1112	0.1302	0.1071	0.1243	0.1146	0.1056	5.39%
YoY %	30.22%	-14.59%	21.57%	-13.84%	8.46%	8.52%	-	-
Horiz. %	137.12%	105.30%	123.30%	101.42%	117.71%	108.52%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	1.45	1.83	2.58	2.92	3.07	3.36	3.00	-
P/RPS	1.53	1.75	2.45	2.72	2.96	3.35	3.37	-12.32%
YoY %	-12.57%	-28.57%	-9.93%	-8.11%	-11.64%	-0.59%	-	-
Horiz. %	45.40%	51.93%	72.70%	80.71%	87.83%	99.41%	100.00%	-
P/EPS	10.94	24.94	15.19	23.21	26.11	32.81	36.59	-18.21%
YoY %	-56.13%	64.19%	-34.55%	-11.11%	-20.42%	-10.33%	-	-
Horiz. %	29.90%	68.16%	41.51%	63.43%	71.36%	89.67%	100.00%	-
EY	9.14	4.01	6.58	4.31	3.83	3.05	2.73	22.29%
YoY %	127.93%	-39.06%	52.67%	12.53%	25.57%	11.72%	-	-
Horiz. %	334.80%	146.89%	241.03%	157.88%	140.29%	111.72%	100.00%	-
DY	5.52	5.46	4.65	4.11	3.58	2.68	2.67	12.86%
YoY %	1.10%	17.42%	13.14%	14.80%	33.58%	0.37%	-	-
Horiz. %	206.74%	204.49%	174.16%	153.93%	134.08%	100.37%	100.00%	-
P/NAPS	10.01	16.44	19.77	27.21	24.60	29.19	28.28	-15.88%
YoY %	-39.11%	-16.84%	-27.34%	10.61%	-15.72%	3.22%	-	-
Horiz. %	35.40%	58.13%	69.91%	96.22%	86.99%	103.22%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	12/09/19	26/09/18	14/09/17	14/09/16	15/09/15	19/09/14	11/09/13	-
Price	1.34	1.66	2.63	2.95	2.99	3.38	2.96	-
P/RPS	1.41	1.59	2.49	2.75	2.88	3.37	3.32	-13.29%
YoY %	-11.32%	-36.14%	-9.45%	-4.51%	-14.54%	1.51%	-	-
Horiz. %	42.47%	47.89%	75.00%	82.83%	86.75%	101.51%	100.00%	-
P/EPS	10.11	22.62	15.49	23.45	25.43	33.01	36.10	-19.10%
YoY %	-55.31%	46.03%	-33.94%	-7.79%	-22.96%	-8.56%	-	-
Horiz. %	28.01%	62.66%	42.91%	64.96%	70.44%	91.44%	100.00%	-
EY	9.89	4.42	6.46	4.26	3.93	3.03	2.77	23.61%
YoY %	123.76%	-31.58%	51.64%	8.40%	29.70%	9.39%	-	-
Horiz. %	357.04%	159.57%	233.21%	153.79%	141.88%	109.39%	100.00%	-
DY	5.97	6.02	4.56	4.07	3.68	2.66	2.70	14.13%
YoY %	-0.83%	32.02%	12.04%	10.60%	38.35%	-1.48%	-	-
Horiz. %	221.11%	222.96%	168.89%	150.74%	136.30%	98.52%	100.00%	-
P/NAPS	9.25	14.91	20.15	27.49	23.96	29.37	27.90	-16.79%
YoY %	-37.96%	-26.00%	-26.70%	14.73%	-18.42%	5.27%	-	-
Horiz. %	33.15%	53.44%	72.22%	98.53%	85.88%	105.27%	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