[ASTRO] YoY TTM Result on 31-Oct-2016 [#3]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

07-Dec-2016

Admission Sponsor

Sponsor

Financial Year

31-Jan-2017

Quarter

31-Oct-2016 [#3]

Profit Trend

QoQ- 7.06%

YoY- 23.73%

Quarter Report

AMH_Q3_FY17_Financial Results.PDF

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	CAGR
TTM Result
Revenue	5,053,960	5,499,500	5,539,988	5,616,964	5,421,794	5,143,364	4,662,182	1.35%
YoY %	-8.10%	-0.73%	-1.37%	3.60%	5.41%	10.32%	-	-
Horiz. %	108.40%	117.96%	118.83%	120.48%	116.29%	110.32%	100.00%	-
PBT	838,130	738,228	1,002,490	935,941	753,006	646,224	556,789	7.05%
YoY %	13.53%	-26.36%	7.11%	24.29%	16.52%	16.06%	-	-
Horiz. %	150.53%	132.59%	180.05%	168.10%	135.24%	116.06%	100.00%	-
Tax	-212,614	-215,510	-276,099	-259,087	-210,085	-158,382	-137,544	7.52%
YoY %	1.34%	21.94%	-6.57%	-23.32%	-32.64%	-15.15%	-	-
Horiz. %	154.58%	156.68%	200.74%	188.37%	152.74%	115.15%	100.00%	-
NP	625,516	522,718	726,391	676,854	542,921	487,842	419,245	6.89%
YoY %	19.67%	-28.04%	7.32%	24.67%	11.29%	16.36%	-	-
Horiz. %	149.20%	124.68%	173.26%	161.45%	129.50%	116.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	634,777	526,310	733,926	682,372	551,522	490,786	419,839	7.12%
YoY %	20.61%	-28.29%	7.56%	23.73%	12.38%	16.90%	-	-
Horiz. %	151.20%	125.36%	174.81%	162.53%	131.37%	116.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.37%	29.19%	27.54%	27.68%	27.90%	24.51%	24.70%	-
YoY %	-13.09%	5.99%	-0.51%	-0.79%	13.83%	-0.77%	-	-
Horiz. %	102.71%	118.18%	111.50%	112.06%	112.96%	99.23%	100.00%	-
Total Cost	4,428,444	4,976,782	4,813,597	4,940,110	4,878,873	4,655,522	4,242,937	0.71%
YoY %	-11.02%	3.39%	-2.56%	1.26%	4.80%	9.72%	-	-
Horiz. %	104.37%	117.30%	113.45%	116.43%	114.99%	109.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	831,680	614,718	664,287	591,519	662,055	612,824	519,590	8.15%
YoY %	35.29%	-7.46%	12.30%	-10.65%	8.03%	17.94%	-	-
Horiz. %	160.06%	118.31%	127.85%	113.84%	127.42%	117.94%	100.00%	-

	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	CAGR
Dividend
Div	391,073	573,527	650,783	663,594	650,298	509,952	440,822	-1.97%
YoY %	-31.81%	-11.87%	-1.93%	2.04%	27.52%	15.68%	-	-
Horiz. %	88.71%	130.10%	147.63%	150.54%	147.52%	115.68%	100.00%	-
Div Payout %	61.61%	108.97%	88.67%	97.25%	117.91%	103.91%	105.00%	-
YoY %	-43.46%	22.89%	-8.82%	-17.52%	13.47%	-1.04%	-	-
Horiz. %	58.68%	103.78%	84.45%	92.62%	112.30%	98.96%	100.00%	-

	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	CAGR
Equity
Net Worth	831,680	614,718	664,287	591,519	662,055	612,824	519,590	8.15%
YoY %	35.29%	-7.46%	12.30%	-10.65%	8.03%	17.94%	-	-
Horiz. %	160.06%	118.31%	127.85%	113.84%	127.42%	117.94%	100.00%	-
NOSH	5,214,506	5,214,314	5,213,883	5,207,034	5,196,666	5,202,247	5,154,666	0.19%
YoY %	0.00%	0.01%	0.13%	0.20%	-0.11%	0.92%	-	-
Horiz. %	101.16%	101.16%	101.15%	101.02%	100.81%	100.92%	100.00%	-

	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	CAGR
Ratio Analysis
NP Margin	12.38%	9.50%	13.11%	12.05%	10.01%	9.48%	8.99%	-
YoY %	30.32%	-27.54%	8.80%	20.38%	5.59%	5.45%	-	-
Horiz. %	137.71%	105.67%	145.83%	134.04%	111.35%	105.45%	100.00%	-
ROE	76.32%	85.62%	110.48%	115.36%	83.30%	80.09%	80.80%	-
YoY %	-10.86%	-22.50%	-4.23%	38.49%	4.01%	-0.88%	-	-
Horiz. %	94.46%	105.97%	136.73%	142.77%	103.09%	99.12%	100.00%	-

	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	CAGR
Per Share
RPS	96.92	105.48	106.33	107.87	104.33	98.87	90.45	1.15%
YoY %	-8.12%	-0.80%	-1.43%	3.39%	5.52%	9.31%	-	-
Horiz. %	107.15%	116.62%	117.56%	119.26%	115.35%	109.31%	100.00%	-
EPS	12.17	10.09	14.09	13.10	10.61	9.43	8.14	6.92%
YoY %	20.61%	-28.39%	7.56%	23.47%	12.51%	15.85%	-	-
Horiz. %	149.51%	123.96%	173.10%	160.93%	130.34%	115.85%	100.00%	-
DPS	7.50	11.00	12.50	12.75	12.50	9.75	8.50	-2.06%
YoY %	-31.82%	-12.00%	-1.96%	2.00%	28.21%	14.71%	-	-
Horiz. %	88.24%	129.41%	147.06%	150.00%	147.06%	114.71%	100.00%	-
NAPS	0.1595	0.1179	0.1275	0.1136	0.1274	0.1178	0.1008	7.94%
YoY %	35.28%	-7.53%	12.24%	-10.83%	8.15%	16.87%	-	-
Horiz. %	158.23%	116.96%	126.49%	112.70%	126.39%	116.87%	100.00%	-

	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	CAGR
Adjusted Per Share Value based on latest NOSH - 5,207,034
RPS	96.84	105.37	106.15	107.62	103.89	98.55	89.33	1.35%
YoY %	-8.10%	-0.73%	-1.37%	3.59%	5.42%	10.32%	-	-
Horiz. %	108.41%	117.96%	118.83%	120.47%	116.30%	110.32%	100.00%	-
EPS	12.16	10.08	14.06	13.07	10.57	9.40	8.04	7.13%
YoY %	20.63%	-28.31%	7.57%	23.65%	12.45%	16.92%	-	-
Horiz. %	151.24%	125.37%	174.88%	162.56%	131.47%	116.92%	100.00%	-
DPS	7.49	10.99	12.47	12.71	12.46	9.77	8.45	-1.98%
YoY %	-31.85%	-11.87%	-1.89%	2.01%	27.53%	15.62%	-	-
Horiz. %	88.64%	130.06%	147.57%	150.41%	147.46%	115.62%	100.00%	-
NAPS	0.1594	0.1178	0.1273	0.1133	0.1269	0.1174	0.0996	8.14%
YoY %	35.31%	-7.46%	12.36%	-10.72%	8.09%	17.87%	-	-
Horiz. %	160.04%	118.27%	127.81%	113.76%	127.41%	117.87%	100.00%	-

	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/19	31/10/18	31/10/17	31/10/16	30/10/15	31/10/14	31/10/13	-
Price	1.35	1.35	2.81	2.85	2.86	3.30	2.90	-
P/RPS	1.39	1.28	2.64	2.64	2.74	3.34	3.21	-13.01%
YoY %	8.59%	-51.52%	0.00%	-3.65%	-17.96%	4.05%	-	-
Horiz. %	43.30%	39.88%	82.24%	82.24%	85.36%	104.05%	100.00%	-
P/EPS	11.09	13.37	19.95	21.75	26.95	34.98	35.61	-17.66%
YoY %	-17.05%	-32.98%	-8.28%	-19.29%	-22.96%	-1.77%	-	-
Horiz. %	31.14%	37.55%	56.02%	61.08%	75.68%	98.23%	100.00%	-
EY	9.02	7.48	5.01	4.60	3.71	2.86	2.81	21.44%
YoY %	20.59%	49.30%	8.91%	23.99%	29.72%	1.78%	-	-
Horiz. %	321.00%	266.19%	178.29%	163.70%	132.03%	101.78%	100.00%	-
DY	5.56	8.15	4.45	4.47	4.37	2.95	2.93	11.26%
YoY %	-31.78%	83.15%	-0.45%	2.29%	48.14%	0.68%	-	-
Horiz. %	189.76%	278.16%	151.88%	152.56%	149.15%	100.68%	100.00%	-
P/NAPS	8.46	11.45	22.04	25.09	22.45	28.01	28.77	-18.44%
YoY %	-26.11%	-48.05%	-12.16%	11.76%	-19.85%	-2.64%	-	-
Horiz. %	29.41%	39.80%	76.61%	87.21%	78.03%	97.36%	100.00%	-

	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	CAGR
Price Multiplier on Announcement Date
Date	04/12/19	05/12/18	06/12/17	07/12/16	08/12/15	11/12/14	05/12/13	-
Price	1.36	1.29	2.80	2.65	2.86	3.33	2.85	-
P/RPS	1.40	1.22	2.63	2.46	2.74	3.37	3.15	-12.63%
YoY %	14.75%	-53.61%	6.91%	-10.22%	-18.69%	6.98%	-	-
Horiz. %	44.44%	38.73%	83.49%	78.10%	86.98%	106.98%	100.00%	-
P/EPS	11.17	12.78	19.88	20.22	26.95	35.30	34.99	-17.32%
YoY %	-12.60%	-35.71%	-1.68%	-24.97%	-23.65%	0.89%	-	-
Horiz. %	31.92%	36.52%	56.82%	57.79%	77.02%	100.89%	100.00%	-
EY	8.95	7.83	5.03	4.95	3.71	2.83	2.86	20.93%
YoY %	14.30%	55.67%	1.62%	33.42%	31.10%	-1.05%	-	-
Horiz. %	312.94%	273.78%	175.87%	173.08%	129.72%	98.95%	100.00%	-
DY	5.51	8.53	4.46	4.81	4.37	2.93	2.98	10.78%
YoY %	-35.40%	91.26%	-7.28%	10.07%	49.15%	-1.68%	-	-
Horiz. %	184.90%	286.24%	149.66%	161.41%	146.64%	98.32%	100.00%	-
P/NAPS	8.53	10.94	21.96	23.33	22.45	28.27	28.27	-18.09%
YoY %	-22.03%	-50.18%	-5.87%	3.92%	-20.59%	0.00%	-	-
Horiz. %	30.17%	38.70%	77.68%	82.53%	79.41%	100.00%	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