Highlights

[ASTRO] QoQ Annualized Quarter Result on 2016-10-31 [#3]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 07-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Oct-2016  [#3]
Profit Trend QoQ -     -2.60%    YoY -     16.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 5,491,686 5,304,376 5,612,647 5,620,212 5,582,248 5,451,124 5,475,371 0.20%
  QoQ % 3.53% -5.49% -0.13% 0.68% 2.41% -0.44% -
  Horiz. % 100.30% 96.88% 102.51% 102.65% 101.95% 99.56% 100.00%
PBT 1,217,432 1,078,000 845,513 876,980 897,970 1,120,292 829,390 29.19%
  QoQ % 12.93% 27.50% -3.59% -2.34% -19.85% 35.07% -
  Horiz. % 146.79% 129.98% 101.94% 105.74% 108.27% 135.07% 100.00%
Tax -342,548 -308,592 -228,521 -244,924 -247,194 -315,740 -221,429 33.80%
  QoQ % -11.00% -35.04% 6.70% 0.92% 21.71% -42.59% -
  Horiz. % 154.70% 139.36% 103.20% 110.61% 111.64% 142.59% 100.00%
NP 874,884 769,408 616,992 632,056 650,776 804,552 607,961 27.49%
  QoQ % 13.71% 24.70% -2.38% -2.88% -19.11% 32.34% -
  Horiz. % 143.90% 126.56% 101.49% 103.96% 107.04% 132.34% 100.00%
NP to SH 884,330 783,292 623,683 638,141 655,206 808,696 615,318 27.38%
  QoQ % 12.90% 25.59% -2.27% -2.60% -18.98% 31.43% -
  Horiz. % 143.72% 127.30% 101.36% 103.71% 106.48% 131.43% 100.00%
Tax Rate 28.14 % 28.63 % 27.03 % 27.93 % 27.53 % 28.18 % 26.70 % 3.57%
  QoQ % -1.71% 5.92% -3.22% 1.45% -2.31% 5.54% -
  Horiz. % 105.39% 107.23% 101.24% 104.61% 103.11% 105.54% 100.00%
Total Cost 4,616,802 4,534,968 4,995,655 4,988,156 4,931,472 4,646,572 4,867,410 -3.47%
  QoQ % 1.80% -9.22% 0.15% 1.15% 6.13% -4.54% -
  Horiz. % 94.85% 93.17% 102.63% 102.48% 101.32% 95.46% 100.00%
Net Worth 679,652 642,674 629,409 591,617 558,852 577,863 613,237 7.10%
  QoQ % 5.75% 2.11% 6.39% 5.86% -3.29% -5.77% -
  Horiz. % 110.83% 104.80% 102.64% 96.47% 91.13% 94.23% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 624,968 624,967 650,754 624,947 624,997 625,280 624,160 0.09%
  QoQ % 0.00% -3.96% 4.13% -0.01% -0.05% 0.18% -
  Horiz. % 100.13% 100.13% 104.26% 100.13% 100.13% 100.18% 100.00%
Div Payout % 70.67 % 79.79 % 104.34 % 97.93 % 95.39 % 77.32 % 101.44 % -21.43%
  QoQ % -11.43% -23.53% 6.55% 2.66% 23.37% -23.78% -
  Horiz. % 69.67% 78.66% 102.86% 96.54% 94.04% 76.22% 100.00%
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 679,652 642,674 629,409 591,617 558,852 577,863 613,237 7.10%
  QoQ % 5.75% 2.11% 6.39% 5.86% -3.29% -5.77% -
  Horiz. % 110.83% 104.80% 102.64% 96.47% 91.13% 94.23% 100.00%
NOSH 5,208,068 5,208,058 5,206,035 5,207,899 5,208,314 5,210,669 5,201,335 0.09%
  QoQ % 0.00% 0.04% -0.04% -0.01% -0.05% 0.18% -
  Horiz. % 100.13% 100.13% 100.09% 100.13% 100.13% 100.18% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 15.93 % 14.51 % 10.99 % 11.25 % 11.66 % 14.76 % 11.10 % 27.26%
  QoQ % 9.79% 32.03% -2.31% -3.52% -21.00% 32.97% -
  Horiz. % 143.51% 130.72% 99.01% 101.35% 105.05% 132.97% 100.00%
ROE 130.11 % 121.88 % 99.09 % 107.86 % 117.24 % 139.95 % 100.34 % 18.93%
  QoQ % 6.75% 23.00% -8.13% -8.00% -16.23% 39.48% -
  Horiz. % 129.67% 121.47% 98.75% 107.49% 116.84% 139.48% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 105.45 101.85 107.81 107.92 107.18 104.61 105.27 0.11%
  QoQ % 3.53% -5.53% -0.10% 0.69% 2.46% -0.63% -
  Horiz. % 100.17% 96.75% 102.41% 102.52% 101.81% 99.37% 100.00%
EPS 16.98 15.04 11.98 12.25 12.58 15.52 11.83 27.27%
  QoQ % 12.90% 25.54% -2.20% -2.62% -18.94% 31.19% -
  Horiz. % 143.53% 127.13% 101.27% 103.55% 106.34% 131.19% 100.00%
DPS 12.00 12.00 12.50 12.00 12.00 12.00 12.00 -
  QoQ % 0.00% -4.00% 4.17% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 104.17% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1305 0.1234 0.1209 0.1136 0.1073 0.1109 0.1179 7.01%
  QoQ % 5.75% 2.07% 6.43% 5.87% -3.25% -5.94% -
  Horiz. % 110.69% 104.66% 102.54% 96.35% 91.01% 94.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 105.32 101.73 107.64 107.78 107.06 104.54 105.01 0.20%
  QoQ % 3.53% -5.49% -0.13% 0.67% 2.41% -0.45% -
  Horiz. % 100.30% 96.88% 102.50% 102.64% 101.95% 99.55% 100.00%
EPS 16.96 15.02 11.96 12.24 12.57 15.51 11.80 27.39%
  QoQ % 12.92% 25.59% -2.29% -2.63% -18.96% 31.44% -
  Horiz. % 143.73% 127.29% 101.36% 103.73% 106.53% 131.44% 100.00%
DPS 11.99 11.99 12.48 11.99 11.99 11.99 11.97 0.11%
  QoQ % 0.00% -3.93% 4.09% 0.00% 0.00% 0.17% -
  Horiz. % 100.17% 100.17% 104.26% 100.17% 100.17% 100.17% 100.00%
NAPS 0.1303 0.1233 0.1207 0.1135 0.1072 0.1108 0.1176 7.08%
  QoQ % 5.68% 2.15% 6.34% 5.88% -3.25% -5.78% -
  Horiz. % 110.80% 104.85% 102.64% 96.51% 91.16% 94.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 2.5800 2.7000 2.7200 2.8500 2.9200 2.7700 2.7900 -
P/RPS 2.45 2.65 2.52 2.64 2.72 2.65 2.65 -5.10%
  QoQ % -7.55% 5.16% -4.55% -2.94% 2.64% 0.00% -
  Horiz. % 92.45% 100.00% 95.09% 99.62% 102.64% 100.00% 100.00%
P/EPS 15.19 17.95 22.70 23.26 23.21 17.85 23.58 -25.43%
  QoQ % -15.38% -20.93% -2.41% 0.22% 30.03% -24.30% -
  Horiz. % 64.42% 76.12% 96.27% 98.64% 98.43% 75.70% 100.00%
EY 6.58 5.57 4.40 4.30 4.31 5.60 4.24 34.08%
  QoQ % 18.13% 26.59% 2.33% -0.23% -23.04% 32.08% -
  Horiz. % 155.19% 131.37% 103.77% 101.42% 101.65% 132.08% 100.00%
DY 4.65 4.44 4.60 4.21 4.11 4.33 4.30 5.36%
  QoQ % 4.73% -3.48% 9.26% 2.43% -5.08% 0.70% -
  Horiz. % 108.14% 103.26% 106.98% 97.91% 95.58% 100.70% 100.00%
P/NAPS 19.77 21.88 22.50 25.09 27.21 24.98 23.66 -11.30%
  QoQ % -9.64% -2.76% -10.32% -7.79% 8.93% 5.58% -
  Horiz. % 83.56% 92.48% 95.10% 106.04% 115.00% 105.58% 100.00%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 14/09/17 14/06/17 28/03/17 07/12/16 14/09/16 31/05/16 22/03/16 -
Price 2.6300 2.6700 2.8700 2.6500 2.9500 2.7600 3.0000 -
P/RPS 2.49 2.62 2.66 2.46 2.75 2.64 2.85 -8.62%
  QoQ % -4.96% -1.50% 8.13% -10.55% 4.17% -7.37% -
  Horiz. % 87.37% 91.93% 93.33% 86.32% 96.49% 92.63% 100.00%
P/EPS 15.49 17.75 23.96 21.63 23.45 17.78 25.36 -28.03%
  QoQ % -12.73% -25.92% 10.77% -7.76% 31.89% -29.89% -
  Horiz. % 61.08% 69.99% 94.48% 85.29% 92.47% 70.11% 100.00%
EY 6.46 5.63 4.17 4.62 4.26 5.62 3.94 39.09%
  QoQ % 14.74% 35.01% -9.74% 8.45% -24.20% 42.64% -
  Horiz. % 163.96% 142.89% 105.84% 117.26% 108.12% 142.64% 100.00%
DY 4.56 4.49 4.36 4.53 4.07 4.35 4.00 9.14%
  QoQ % 1.56% 2.98% -3.75% 11.30% -6.44% 8.75% -
  Horiz. % 114.00% 112.25% 109.00% 113.25% 101.75% 108.75% 100.00%
P/NAPS 20.15 21.64 23.74 23.33 27.49 24.89 25.45 -14.43%
  QoQ % -6.89% -8.85% 1.76% -15.13% 10.45% -2.20% -
  Horiz. % 79.17% 85.03% 93.28% 91.67% 108.02% 97.80% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers