Highlights

[ASTRO] YoY Quarter Result on 2018-04-30 [#1]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 06-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 30-Apr-2018  [#1]
Profit Trend QoQ -     -3.88%    YoY -     -10.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 1,310,940 1,326,094 1,362,781 1,330,088 1,253,855 1,125,798 986,028 4.86%
  YoY % -1.14% -2.69% 2.46% 6.08% 11.37% 14.18% -
  Horiz. % 132.95% 134.49% 138.21% 134.89% 127.16% 114.18% 100.00%
PBT 234,891 269,500 280,073 230,422 168,284 157,831 171,901 5.34%
  YoY % -12.84% -3.78% 21.55% 36.92% 6.62% -8.18% -
  Horiz. % 136.64% 156.78% 162.93% 134.04% 97.90% 91.82% 100.00%
Tax -61,016 -77,148 -78,935 -63,692 -39,287 -44,022 -48,536 3.89%
  YoY % 20.91% 2.26% -23.93% -62.12% 10.76% 9.30% -
  Horiz. % 125.71% 158.95% 162.63% 131.23% 80.94% 90.70% 100.00%
NP 173,875 192,352 201,138 166,730 128,997 113,809 123,365 5.88%
  YoY % -9.61% -4.37% 20.64% 29.25% 13.35% -7.75% -
  Horiz. % 140.94% 155.92% 163.04% 135.15% 104.57% 92.25% 100.00%
NP to SH 174,729 195,823 202,174 168,304 128,332 114,136 122,282 6.13%
  YoY % -10.77% -3.14% 20.12% 31.15% 12.44% -6.66% -
  Horiz. % 142.89% 160.14% 165.33% 137.64% 104.95% 93.34% 100.00%
Tax Rate 25.98 % 28.63 % 28.18 % 27.64 % 23.35 % 27.89 % 28.23 % -1.37%
  YoY % -9.26% 1.60% 1.95% 18.37% -16.28% -1.20% -
  Horiz. % 92.03% 101.42% 99.82% 97.91% 82.71% 98.80% 100.00%
Total Cost 1,137,065 1,133,742 1,161,643 1,163,358 1,124,858 1,011,989 862,663 4.71%
  YoY % 0.29% -2.40% -0.15% 3.42% 11.15% 17.31% -
  Horiz. % 131.81% 131.42% 134.66% 134.86% 130.39% 117.31% 100.00%
Net Worth 684,582 642,674 577,863 711,774 618,279 526,063 - -
  YoY % 6.52% 11.22% -18.81% 15.12% 17.53% 0.00% -
  Horiz. % 130.13% 122.17% 109.85% 135.30% 117.53% 100.00% -
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 130,347 156,241 156,320 143,292 116,901 103,759 - -
  YoY % -16.57% -0.05% 9.09% 22.58% 12.67% 0.00% -
  Horiz. % 125.62% 150.58% 150.66% 138.10% 112.67% 100.00% -
Div Payout % 74.60 % 79.79 % 77.32 % 85.14 % 91.09 % 90.91 % - % -
  YoY % -6.50% 3.19% -9.18% -6.53% 0.20% 0.00% -
  Horiz. % 82.06% 87.77% 85.05% 93.65% 100.20% 100.00% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 684,582 642,674 577,863 711,774 618,279 526,063 - -
  YoY % 6.52% 11.22% -18.81% 15.12% 17.53% 0.00% -
  Horiz. % 130.13% 122.17% 109.85% 135.30% 117.53% 100.00% -
NOSH 5,213,883 5,208,058 5,210,669 5,210,650 5,195,627 5,187,999 - -
  YoY % 0.11% -0.05% 0.00% 0.29% 0.15% 0.00% -
  Horiz. % 100.50% 100.39% 100.44% 100.44% 100.15% 100.00% -
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 13.26 % 14.51 % 14.76 % 12.54 % 10.29 % 10.11 % 12.51 % 0.97%
  YoY % -8.61% -1.69% 17.70% 21.87% 1.78% -19.18% -
  Horiz. % 106.00% 115.99% 117.99% 100.24% 82.25% 80.82% 100.00%
ROE 25.52 % 30.47 % 34.99 % 23.65 % 20.76 % 21.70 % - % -
  YoY % -16.25% -12.92% 47.95% 13.92% -4.33% 0.00% -
  Horiz. % 117.60% 140.41% 161.24% 108.99% 95.67% 100.00% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 25.14 25.46 26.15 25.53 24.13 21.70 - -
  YoY % -1.26% -2.64% 2.43% 5.80% 11.20% 0.00% -
  Horiz. % 115.85% 117.33% 120.51% 117.65% 111.20% 100.00% -
EPS 3.35 3.76 3.88 3.23 2.47 2.20 0.00 -
  YoY % -10.90% -3.09% 20.12% 30.77% 12.27% 0.00% -
  Horiz. % 152.27% 170.91% 176.36% 146.82% 112.27% 100.00% -
DPS 2.50 3.00 3.00 2.75 2.25 2.00 0.00 -
  YoY % -16.67% 0.00% 9.09% 22.22% 12.50% 0.00% -
  Horiz. % 125.00% 150.00% 150.00% 137.50% 112.50% 100.00% -
NAPS 0.1313 0.1234 0.1109 0.1366 0.1190 0.1014 - -
  YoY % 6.40% 11.27% -18.81% 14.79% 17.36% 0.00% -
  Horiz. % 129.49% 121.70% 109.37% 134.71% 117.36% 100.00% -
Adjusted Per Share Value based on latest NOSH - 5,213,883
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 25.14 25.43 26.14 25.51 24.05 21.59 18.91 4.86%
  YoY % -1.14% -2.72% 2.47% 6.07% 11.39% 14.17% -
  Horiz. % 132.95% 134.48% 138.23% 134.90% 127.18% 114.17% 100.00%
EPS 3.35 3.76 3.88 3.23 2.46 2.19 2.35 6.08%
  YoY % -10.90% -3.09% 20.12% 31.30% 12.33% -6.81% -
  Horiz. % 142.55% 160.00% 165.11% 137.45% 104.68% 93.19% 100.00%
DPS 2.50 3.00 3.00 2.75 2.24 1.99 0.00 -
  YoY % -16.67% 0.00% 9.09% 22.77% 12.56% 0.00% -
  Horiz. % 125.63% 150.75% 150.75% 138.19% 112.56% 100.00% -
NAPS 0.1313 0.1233 0.1108 0.1365 0.1186 0.1009 - -
  YoY % 6.49% 11.28% -18.83% 15.09% 17.54% 0.00% -
  Horiz. % 130.13% 122.20% 109.81% 135.28% 117.54% 100.00% -
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 - -
Price 1.9100 2.7000 2.7700 3.1400 3.3300 2.9500 0.0000 -
P/RPS 7.60 10.60 10.59 12.30 13.80 13.59 0.00 -
  YoY % -28.30% 0.09% -13.90% -10.87% 1.55% 0.00% -
  Horiz. % 55.92% 78.00% 77.92% 90.51% 101.55% 100.00% -
P/EPS 56.99 71.81 71.39 97.21 134.82 134.09 0.00 -
  YoY % -20.64% 0.59% -26.56% -27.90% 0.54% 0.00% -
  Horiz. % 42.50% 53.55% 53.24% 72.50% 100.54% 100.00% -
EY 1.75 1.39 1.40 1.03 0.74 0.75 0.00 -
  YoY % 25.90% -0.71% 35.92% 39.19% -1.33% 0.00% -
  Horiz. % 233.33% 185.33% 186.67% 137.33% 98.67% 100.00% -
DY 1.31 1.11 1.08 0.88 0.68 0.68 0.00 -
  YoY % 18.02% 2.78% 22.73% 29.41% 0.00% 0.00% -
  Horiz. % 192.65% 163.24% 158.82% 129.41% 100.00% 100.00% -
P/NAPS 14.55 21.88 24.98 22.99 27.98 29.09 0.00 -
  YoY % -33.50% -12.41% 8.66% -17.83% -3.82% 0.00% -
  Horiz. % 50.02% 75.21% 85.87% 79.03% 96.18% 100.00% -
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 06/06/18 14/06/17 31/05/16 16/06/15 18/06/14 12/06/13 - -
Price 1.8300 2.6700 2.7600 3.0100 3.5400 3.0300 0.0000 -
P/RPS 7.28 10.49 10.55 11.79 14.67 13.96 0.00 -
  YoY % -30.60% -0.57% -10.52% -19.63% 5.09% 0.00% -
  Horiz. % 52.15% 75.14% 75.57% 84.46% 105.09% 100.00% -
P/EPS 54.61 71.01 71.13 93.19 143.32 137.73 0.00 -
  YoY % -23.10% -0.17% -23.67% -34.98% 4.06% 0.00% -
  Horiz. % 39.65% 51.56% 51.64% 67.66% 104.06% 100.00% -
EY 1.83 1.41 1.41 1.07 0.70 0.73 0.00 -
  YoY % 29.79% 0.00% 31.78% 52.86% -4.11% 0.00% -
  Horiz. % 250.68% 193.15% 193.15% 146.58% 95.89% 100.00% -
DY 1.37 1.12 1.09 0.91 0.64 0.66 0.00 -
  YoY % 22.32% 2.75% 19.78% 42.19% -3.03% 0.00% -
  Horiz. % 207.58% 169.70% 165.15% 137.88% 96.97% 100.00% -
P/NAPS 13.94 21.64 24.89 22.04 29.75 29.88 0.00 -
  YoY % -35.58% -13.06% 12.93% -25.92% -0.44% 0.00% -
  Horiz. % 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

150  187  497  1346 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.01 
 AHB 0.24+0.06 
 NOVAMSC 0.180.00 
 VIVOCOM 0.0350.00 
 SAPNRG 0.5850.00 
 QES 0.24+0.005 
 PWORTH 0.0750.00 
 SERSOL 0.155+0.03 
 CONNECT 0.155+0.02 
 MKLAND 0.27+0.025 
Partners & Brokers