[ASTRO] QoQ Cumulative Quarter Result on 31-Oct-2015 [#3]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

08-Dec-2015

Admission Sponsor

Sponsor

Financial Year

31-Jan-2016

Quarter

31-Oct-2015 [#3]

Profit Trend

QoQ- 34.7%

YoY- 8.47%

Quarter Report

AMH_Q3_FY16_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Cumulative Result
Revenue	2,791,124	1,362,781	5,475,371	4,073,565	2,699,134	1,330,088	5,231,444	-34.24%
YoY %	104.81%	-75.11%	34.41%	50.92%	102.93%	-74.58%	-	-
Horiz. %	53.35%	26.05%	104.66%	77.87%	51.59%	25.42%	100.00%	-
PBT	448,985	280,073	829,390	551,184	414,668	230,422	720,887	-27.09%
YoY %	60.31%	-66.23%	50.47%	32.92%	79.96%	-68.04%	-	-
Horiz. %	62.28%	38.85%	115.05%	76.46%	57.52%	31.96%	100.00%	-
Tax	-123,597	-78,935	-221,429	-146,035	-112,922	-63,692	-207,138	-29.14%
YoY %	-56.58%	64.35%	-51.63%	-29.32%	-77.29%	69.25%	-	-
Horiz. %	59.67%	38.11%	106.90%	70.50%	54.52%	30.75%	100.00%	-
NP	325,388	201,138	607,961	405,149	301,746	166,730	513,749	-26.26%
YoY %	61.77%	-66.92%	50.06%	34.27%	80.98%	-67.55%	-	-
Horiz. %	63.34%	39.15%	118.34%	78.86%	58.73%	32.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	327,603	202,174	615,318	411,551	305,541	168,304	519,372	-26.47%
YoY %	62.04%	-67.14%	49.51%	34.70%	81.54%	-67.59%	-	-
Horiz. %	63.08%	38.93%	118.47%	79.24%	58.83%	32.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.53%	28.18%	26.70%	26.49%	27.23%	27.64%	28.73%	-
YoY %	-2.31%	5.54%	0.79%	-2.72%	-1.48%	-3.79%	-	-
Horiz. %	95.82%	98.09%	92.93%	92.20%	94.78%	96.21%	100.00%	-
Total Cost	2,465,736	1,161,643	4,867,410	3,668,416	2,397,388	1,163,358	4,717,695	-35.14%
YoY %	112.26%	-76.13%	32.68%	53.02%	106.07%	-75.34%	-	-
Horiz. %	52.27%	24.62%	103.17%	77.76%	50.82%	24.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	558,852	577,863	613,237	662,852	648,495	711,774	713,811	-15.06%
YoY %	-3.29%	-5.77%	-7.49%	2.21%	-8.89%	-0.29%	-	-
Horiz. %	78.29%	80.95%	85.91%	92.86%	90.85%	99.71%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	312,498	156,320	624,160	429,240	285,795	143,292	571,881	-33.18%
YoY %	99.91%	-74.96%	45.41%	50.19%	99.45%	-74.94%	-	-
Horiz. %	54.64%	27.33%	109.14%	75.06%	49.97%	25.06%	100.00%	-
Div Payout %	95.39%	77.32%	101.44%	104.30%	93.54%	85.14%	110.11%	-
YoY %	23.37%	-23.78%	-2.74%	11.50%	9.87%	-22.68%	-	-
Horiz. %	86.63%	70.22%	92.13%	94.72%	84.95%	77.32%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	558,852	577,863	613,237	662,852	648,495	711,774	713,811	-15.06%
YoY %	-3.29%	-5.77%	-7.49%	2.21%	-8.89%	-0.29%	-	-
Horiz. %	78.29%	80.95%	85.91%	92.86%	90.85%	99.71%	100.00%	-
NOSH	5,208,314	5,210,669	5,201,335	5,202,920	5,196,275	5,210,650	5,198,919	0.12%
YoY %	-0.05%	0.18%	-0.03%	0.13%	-0.28%	0.23%	-	-
Horiz. %	100.18%	100.23%	100.05%	100.08%	99.95%	100.23%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	11.66%	14.76%	11.10%	9.95%	11.18%	12.54%	9.82%	-
YoY %	-21.00%	32.97%	11.56%	-11.00%	-10.85%	27.70%	-	-
Horiz. %	118.74%	150.31%	113.03%	101.32%	113.85%	127.70%	100.00%	-
ROE	58.62%	34.99%	100.34%	62.09%	47.12%	23.65%	72.76%	-
YoY %	67.53%	-65.13%	61.60%	31.77%	99.24%	-67.50%	-	-
Horiz. %	80.57%	48.09%	137.91%	85.34%	64.76%	32.50%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	53.59	26.15	105.27	78.29	51.94	25.53	100.63	-34.32%
YoY %	104.93%	-75.16%	34.46%	50.73%	103.45%	-74.63%	-	-
Horiz. %	53.25%	25.99%	104.61%	77.80%	51.61%	25.37%	100.00%	-
EPS	6.29	3.88	11.83	7.91	5.88	3.23	9.99	-26.55%
YoY %	62.11%	-67.20%	49.56%	34.52%	82.04%	-67.67%	-	-
Horiz. %	62.96%	38.84%	118.42%	79.18%	58.86%	32.33%	100.00%	-
DPS	6.00	3.00	12.00	8.25	5.50	2.75	11.00	-33.26%
YoY %	100.00%	-75.00%	45.45%	50.00%	100.00%	-75.00%	-	-
Horiz. %	54.55%	27.27%	109.09%	75.00%	50.00%	25.00%	100.00%	-
NAPS	0.1073	0.1109	0.1179	0.1274	0.1248	0.1366	0.1373	-15.16%
YoY %	-3.25%	-5.94%	-7.46%	2.08%	-8.64%	-0.51%	-	-
Horiz. %	78.15%	80.77%	85.87%	92.79%	90.90%	99.49%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,196,666
RPS	53.48	26.11	104.91	78.05	51.72	25.49	100.24	-34.24%
YoY %	104.83%	-75.11%	34.41%	50.91%	102.90%	-74.57%	-	-
Horiz. %	53.35%	26.05%	104.66%	77.86%	51.60%	25.43%	100.00%	-
EPS	6.28	3.87	11.79	7.89	5.85	3.22	9.95	-26.44%
YoY %	62.27%	-67.18%	49.43%	34.87%	81.68%	-67.64%	-	-
Horiz. %	63.12%	38.89%	118.49%	79.30%	58.79%	32.36%	100.00%	-
DPS	5.99	3.00	11.96	8.22	5.48	2.75	10.96	-33.17%
YoY %	99.67%	-74.92%	45.50%	50.00%	99.27%	-74.91%	-	-
Horiz. %	54.65%	27.37%	109.12%	75.00%	50.00%	25.09%	100.00%	-
NAPS	0.1071	0.1107	0.1175	0.127	0.1243	0.1364	0.1368	-15.06%
YoY %	-3.25%	-5.79%	-7.48%	2.17%	-8.87%	-0.29%	-	-
Horiz. %	78.29%	80.92%	85.89%	92.84%	90.86%	99.71%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	2.92	2.77	2.79	2.86	3.07	3.14	2.92	-
P/RPS	5.45	10.59	2.65	3.65	5.91	12.30	2.90	52.34%
YoY %	-48.54%	299.62%	-27.40%	-38.24%	-51.95%	324.14%	-	-
Horiz. %	187.93%	365.17%	91.38%	125.86%	203.79%	424.14%	100.00%	-
P/EPS	46.42	71.39	23.58	36.16	52.21	97.21	29.23	36.15%
YoY %	-34.98%	202.76%	-34.79%	-30.74%	-46.29%	232.57%	-	-
Horiz. %	158.81%	244.24%	80.67%	123.71%	178.62%	332.57%	100.00%	-
EY	2.15	1.40	4.24	2.77	1.92	1.03	3.42	-26.63%
YoY %	53.57%	-66.98%	53.07%	44.27%	86.41%	-69.88%	-	-
Horiz. %	62.87%	40.94%	123.98%	80.99%	56.14%	30.12%	100.00%	-
DY	2.05	1.08	4.30	2.88	1.79	0.88	3.77	-33.40%
YoY %	89.81%	-74.88%	49.31%	60.89%	103.41%	-76.66%	-	-
Horiz. %	54.38%	28.65%	114.06%	76.39%	47.48%	23.34%	100.00%	-
P/NAPS	27.21	24.98	23.66	22.45	24.60	22.99	21.27	17.86%
YoY %	8.93%	5.58%	5.39%	-8.74%	7.00%	8.09%	-	-
Horiz. %	127.93%	117.44%	111.24%	105.55%	115.66%	108.09%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	14/09/16	31/05/16	22/03/16	08/12/15	15/09/15	16/06/15	30/03/15	-
Price	2.95	2.76	3.00	2.86	2.99	3.01	3.19	-
P/RPS	5.50	10.55	2.85	3.65	5.76	11.79	3.17	44.43%
YoY %	-47.87%	270.18%	-21.92%	-36.63%	-51.15%	271.92%	-	-
Horiz. %	173.50%	332.81%	89.91%	115.14%	181.70%	371.92%	100.00%	-
P/EPS	46.90	71.13	25.36	36.16	50.85	93.19	31.93	29.24%
YoY %	-34.06%	180.48%	-29.87%	-28.89%	-45.43%	191.86%	-	-
Horiz. %	146.88%	222.77%	79.42%	113.25%	159.25%	291.86%	100.00%	-
EY	2.13	1.41	3.94	2.77	1.97	1.07	3.13	-22.65%
YoY %	51.06%	-64.21%	42.24%	40.61%	84.11%	-65.81%	-	-
Horiz. %	68.05%	45.05%	125.88%	88.50%	62.94%	34.19%	100.00%	-
DY	2.03	1.09	4.00	2.88	1.84	0.91	3.45	-29.80%
YoY %	86.24%	-72.75%	38.89%	56.52%	102.20%	-73.62%	-	-
Horiz. %	58.84%	31.59%	115.94%	83.48%	53.33%	26.38%	100.00%	-
P/NAPS	27.49	24.89	25.45	22.45	23.96	22.04	23.23	11.89%
YoY %	10.45%	-2.20%	13.36%	-6.30%	8.71%	-5.12%	-	-
Horiz. %	118.34%	107.15%	109.56%	96.64%	103.14%	94.88%	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