[ASTRO] YoY TTM 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- -1.82%

YoY- 14.04%

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
TTM Result
Revenue	5,222,453	5,512,289	5,567,366	5,567,360	5,327,569	5,079,673	4,524,108	2.42%
YoY %	-5.26%	-0.99%	0.00%	4.50%	4.88%	12.28%	-	-
Horiz. %	115.44%	121.84%	123.06%	123.06%	117.76%	112.28%	100.00%	-
PBT	834,344	728,530	1,005,244	863,707	771,196	644,211	562,547	6.78%
YoY %	14.52%	-27.53%	16.39%	12.00%	19.71%	14.52%	-	-
Horiz. %	148.32%	129.51%	178.70%	153.54%	137.09%	114.52%	100.00%	-
Tax	-224,924	-213,432	-276,198	-232,103	-221,145	-143,345	-148,905	7.11%
YoY %	-5.38%	22.73%	-19.00%	-4.96%	-54.27%	3.73%	-	-
Horiz. %	151.05%	143.33%	185.49%	155.87%	148.51%	96.27%	100.00%	-
NP	609,420	515,098	729,046	631,604	550,051	500,866	413,642	6.66%
YoY %	18.31%	-29.35%	15.43%	14.83%	9.82%	21.09%	-	-
Horiz. %	147.33%	124.53%	176.25%	152.69%	132.98%	121.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	617,145	519,779	738,246	637,380	558,919	501,089	414,215	6.86%
YoY %	18.73%	-29.59%	15.83%	14.04%	11.54%	20.97%	-	-
Horiz. %	148.99%	125.49%	178.23%	153.88%	134.93%	120.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.96%	29.30%	27.48%	26.87%	28.68%	22.25%	26.47%	-
YoY %	-7.99%	6.62%	2.27%	-6.31%	28.90%	-15.94%	-	-
Horiz. %	101.85%	110.69%	103.82%	101.51%	108.35%	84.06%	100.00%	-
Total Cost	4,613,033	4,997,191	4,838,320	4,935,756	4,777,518	4,578,807	4,110,466	1.94%
YoY %	-7.69%	3.28%	-1.97%	3.31%	4.34%	11.39%	-	-
Horiz. %	112.23%	121.57%	117.71%	120.08%	116.23%	111.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	755,554	580,305	679,653	558,440	648,747	597,907	551,904	5.37%
YoY %	30.20%	-14.62%	21.71%	-13.92%	8.50%	8.34%	-	-
Horiz. %	136.90%	105.15%	123.15%	101.18%	117.55%	108.34%	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	417,134	599,483	650,691	650,292	624,440	495,995	371,792	1.93%
YoY %	-30.42%	-7.87%	0.06%	4.14%	25.90%	33.41%	-	-
Horiz. %	112.20%	161.24%	175.01%	174.91%	167.95%	133.41%	100.00%	-
Div Payout %	67.59%	115.33%	88.14%	102.03%	111.72%	98.98%	89.76%	-
YoY %	-41.39%	30.85%	-13.61%	-8.67%	12.87%	10.27%	-	-
Horiz. %	75.30%	128.49%	98.20%	113.67%	124.47%	110.27%	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	679,653	558,440	648,747	597,907	551,904	5.37%
YoY %	30.20%	-14.62%	21.71%	-13.92%	8.50%	8.34%	-	-
Horiz. %	136.90%	105.15%	123.15%	101.18%	117.55%	108.34%	100.00%	-
NOSH	5,214,314	5,213,883	5,208,076	5,204,481	5,198,295	5,194,679	5,201,736	0.04%
YoY %	0.01%	0.11%	0.07%	0.12%	0.07%	-0.14%	-	-
Horiz. %	100.24%	100.23%	100.12%	100.05%	99.93%	99.86%	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	11.67%	9.34%	13.09%	11.34%	10.32%	9.86%	9.14%	-
YoY %	24.95%	-28.65%	15.43%	9.88%	4.67%	7.88%	-	-
Horiz. %	127.68%	102.19%	143.22%	124.07%	112.91%	107.88%	100.00%	-
ROE	81.68%	89.57%	108.62%	114.14%	86.15%	83.81%	75.05%	-
YoY %	-8.81%	-17.54%	-4.84%	32.49%	2.79%	11.67%	-	-
Horiz. %	108.83%	119.35%	144.73%	152.09%	114.79%	111.67%	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	100.16	105.72	106.90	106.97	102.49	97.79	86.97	2.38%
YoY %	-5.26%	-1.10%	-0.07%	4.37%	4.81%	12.44%	-	-
Horiz. %	115.17%	121.56%	122.92%	123.00%	117.85%	112.44%	100.00%	-
EPS	11.84	9.97	14.18	12.25	10.75	9.65	7.96	6.83%
YoY %	18.76%	-29.69%	15.76%	13.95%	11.40%	21.23%	-	-
Horiz. %	148.74%	125.25%	178.14%	153.89%	135.05%	121.23%	100.00%	-
DPS	8.00	11.50	12.50	12.50	12.00	9.55	7.15	1.88%
YoY %	-30.43%	-8.00%	0.00%	4.17%	25.65%	33.57%	-	-
Horiz. %	111.89%	160.84%	174.83%	174.83%	167.83%	133.57%	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	100.07	105.62	106.67	106.67	102.08	97.33	86.68	2.42%
YoY %	-5.25%	-0.98%	0.00%	4.50%	4.88%	12.29%	-	-
Horiz. %	115.45%	121.85%	123.06%	123.06%	117.77%	112.29%	100.00%	-
EPS	11.82	9.96	14.15	12.21	10.71	9.60	7.94	6.85%
YoY %	18.67%	-29.61%	15.89%	14.01%	11.56%	20.91%	-	-
Horiz. %	148.87%	125.44%	178.21%	153.78%	134.89%	120.91%	100.00%	-
DPS	7.99	11.49	12.47	12.46	11.96	9.50	7.12	1.93%
YoY %	-30.46%	-7.86%	0.08%	4.18%	25.89%	33.43%	-	-
Horiz. %	112.22%	161.38%	175.14%	175.00%	167.98%	133.43%	100.00%	-
NAPS	0.1448	0.1112	0.1302	0.107	0.1243	0.1146	0.1057	5.38%
YoY %	30.22%	-14.59%	21.68%	-13.92%	8.46%	8.42%	-	-
Horiz. %	136.99%	105.20%	123.18%	101.23%	117.60%	108.42%	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	1.45	1.73	2.41	2.73	3.00	3.44	3.45	-13.44%
YoY %	-16.18%	-28.22%	-11.72%	-9.00%	-12.79%	-0.29%	-	-
Horiz. %	42.03%	50.14%	69.86%	79.13%	86.96%	99.71%	100.00%	-
P/EPS	12.25	18.36	18.20	23.84	28.55	34.83	37.67	-17.06%
YoY %	-33.28%	0.88%	-23.66%	-16.50%	-18.03%	-7.54%	-	-
Horiz. %	32.52%	48.74%	48.31%	63.29%	75.79%	92.46%	100.00%	-
EY	8.16	5.45	5.49	4.19	3.50	2.87	2.65	20.60%
YoY %	49.72%	-0.73%	31.03%	19.71%	21.95%	8.30%	-	-
Horiz. %	307.92%	205.66%	207.17%	158.11%	132.08%	108.30%	100.00%	-
DY	5.52	6.28	4.84	4.28	3.91	2.84	2.38	15.04%
YoY %	-12.10%	29.75%	13.08%	9.46%	37.68%	19.33%	-	-
Horiz. %	231.93%	263.87%	203.36%	179.83%	164.29%	119.33%	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	1.34	1.57	2.46	2.76	2.92	3.46	3.40	-14.36%
YoY %	-14.65%	-36.18%	-10.87%	-5.48%	-15.61%	1.76%	-	-
Horiz. %	39.41%	46.18%	72.35%	81.18%	85.88%	101.76%	100.00%	-
P/EPS	11.32	16.65	18.55	24.09	27.81	35.04	37.17	-17.96%
YoY %	-32.01%	-10.24%	-23.00%	-13.38%	-20.63%	-5.73%	-	-
Horiz. %	30.45%	44.79%	49.91%	64.81%	74.82%	94.27%	100.00%	-
EY	8.83	6.01	5.39	4.15	3.60	2.85	2.69	21.89%
YoY %	46.92%	11.50%	29.88%	15.28%	26.32%	5.95%	-	-
Horiz. %	328.25%	223.42%	200.37%	154.28%	133.83%	105.95%	100.00%	-
DY	5.97	6.93	4.75	4.24	4.01	2.82	2.41	16.31%
YoY %	-13.85%	45.89%	12.03%	5.74%	42.20%	17.01%	-	-
Horiz. %	247.72%	287.55%	197.10%	175.93%	166.39%	117.01%	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