Highlights

[ASTRO] QoQ Annualized Quarter Result on 2017-10-31 [#3]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 06-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Oct-2017  [#3]
Profit Trend QoQ -     -11.22%    YoY -     23.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 5,454,758 5,243,760 5,530,753 5,523,333 5,491,686 5,304,376 5,612,647 -1.89%
  QoQ % 4.02% -5.19% 0.13% 0.58% 3.53% -5.49% -
  Horiz. % 97.19% 93.43% 98.54% 98.41% 97.84% 94.51% 100.00%
PBT 528,190 939,564 1,073,151 1,086,282 1,217,432 1,078,000 845,513 -26.99%
  QoQ % -43.78% -12.45% -1.21% -10.77% 12.93% 27.50% -
  Horiz. % 62.47% 111.12% 126.92% 128.48% 143.99% 127.50% 100.00%
Tax -151,062 -244,064 -309,175 -308,361 -342,548 -308,592 -228,521 -24.17%
  QoQ % 38.11% 21.06% -0.26% 9.98% -11.00% -35.04% -
  Horiz. % 66.10% 106.80% 135.29% 134.94% 149.90% 135.04% 100.00%
NP 377,128 695,500 763,976 777,921 874,884 769,408 616,992 -28.04%
  QoQ % -45.78% -8.96% -1.79% -11.08% 13.71% 24.70% -
  Horiz. % 61.12% 112.72% 123.82% 126.08% 141.80% 124.70% 100.00%
NP to SH 382,616 698,916 770,636 785,132 884,330 783,292 623,683 -27.87%
  QoQ % -45.26% -9.31% -1.85% -11.22% 12.90% 25.59% -
  Horiz. % 61.35% 112.06% 123.56% 125.89% 141.79% 125.59% 100.00%
Tax Rate 28.60 % 25.98 % 28.81 % 28.39 % 28.14 % 28.63 % 27.03 % 3.85%
  QoQ % 10.08% -9.82% 1.48% 0.89% -1.71% 5.92% -
  Horiz. % 105.81% 96.12% 106.59% 105.03% 104.11% 105.92% 100.00%
Total Cost 5,077,630 4,548,260 4,766,777 4,745,412 4,616,802 4,534,968 4,995,655 1.09%
  QoQ % 11.64% -4.58% 0.45% 2.79% 1.80% -9.22% -
  Horiz. % 101.64% 91.04% 95.42% 94.99% 92.42% 90.78% 100.00%
Net Worth 580,305 684,582 653,821 664,287 679,652 642,674 629,409 -5.29%
  QoQ % -15.23% 4.70% -1.58% -2.26% 5.75% 2.11% -
  Horiz. % 92.20% 108.77% 103.88% 105.54% 107.98% 102.11% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 521,388 521,388 651,735 625,212 624,968 624,967 650,754 -13.77%
  QoQ % 0.00% -20.00% 4.24% 0.04% 0.00% -3.96% -
  Horiz. % 80.12% 80.12% 100.15% 96.07% 96.04% 96.04% 100.00%
Div Payout % 136.27 % 74.60 % 84.57 % 79.63 % 70.67 % 79.79 % 104.34 % 19.54%
  QoQ % 82.67% -11.79% 6.20% 12.68% -11.43% -23.53% -
  Horiz. % 130.60% 71.50% 81.05% 76.32% 67.73% 76.47% 100.00%
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 580,305 684,582 653,821 664,287 679,652 642,674 629,409 -5.29%
  QoQ % -15.23% 4.70% -1.58% -2.26% 5.75% 2.11% -
  Horiz. % 92.20% 108.77% 103.88% 105.54% 107.98% 102.11% 100.00%
NOSH 5,213,883 5,213,883 5,213,883 5,210,100 5,208,068 5,208,058 5,206,035 0.10%
  QoQ % 0.00% 0.00% 0.07% 0.04% 0.00% 0.04% -
  Horiz. % 100.15% 100.15% 100.15% 100.08% 100.04% 100.04% 100.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 6.91 % 13.26 % 13.81 % 14.08 % 15.93 % 14.51 % 10.99 % -26.67%
  QoQ % -47.89% -3.98% -1.92% -11.61% 9.79% 32.03% -
  Horiz. % 62.88% 120.66% 125.66% 128.12% 144.95% 132.03% 100.00%
ROE 65.93 % 102.09 % 117.87 % 118.19 % 130.11 % 121.88 % 99.09 % -23.84%
  QoQ % -35.42% -13.39% -0.27% -9.16% 6.75% 23.00% -
  Horiz. % 66.54% 103.03% 118.95% 119.28% 131.30% 123.00% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 104.62 100.57 106.08 106.01 105.45 101.85 107.81 -1.99%
  QoQ % 4.03% -5.19% 0.07% 0.53% 3.53% -5.53% -
  Horiz. % 97.04% 93.28% 98.40% 98.33% 97.81% 94.47% 100.00%
EPS 7.34 13.40 14.79 15.07 16.98 15.04 11.98 -27.93%
  QoQ % -45.22% -9.40% -1.86% -11.25% 12.90% 25.54% -
  Horiz. % 61.27% 111.85% 123.46% 125.79% 141.74% 125.54% 100.00%
DPS 10.00 10.00 12.50 12.00 12.00 12.00 12.50 -13.86%
  QoQ % 0.00% -20.00% 4.17% 0.00% 0.00% -4.00% -
  Horiz. % 80.00% 80.00% 100.00% 96.00% 96.00% 96.00% 100.00%
NAPS 0.1113 0.1313 0.1254 0.1275 0.1305 0.1234 0.1209 -5.38%
  QoQ % -15.23% 4.70% -1.65% -2.30% 5.75% 2.07% -
  Horiz. % 92.06% 108.60% 103.72% 105.46% 107.94% 102.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 104.61 100.56 106.07 105.93 105.32 101.73 107.64 -1.89%
  QoQ % 4.03% -5.19% 0.13% 0.58% 3.53% -5.49% -
  Horiz. % 97.19% 93.42% 98.54% 98.41% 97.84% 94.51% 100.00%
EPS 7.34 13.40 14.78 15.06 16.96 15.02 11.96 -27.85%
  QoQ % -45.22% -9.34% -1.86% -11.20% 12.92% 25.59% -
  Horiz. % 61.37% 112.04% 123.58% 125.92% 141.81% 125.59% 100.00%
DPS 10.00 10.00 12.50 11.99 11.99 11.99 12.48 -13.77%
  QoQ % 0.00% -20.00% 4.25% 0.00% 0.00% -3.93% -
  Horiz. % 80.13% 80.13% 100.16% 96.07% 96.07% 96.07% 100.00%
NAPS 0.1113 0.1313 0.1254 0.1274 0.1303 0.1233 0.1207 -5.28%
  QoQ % -15.23% 4.70% -1.57% -2.23% 5.68% 2.15% -
  Horiz. % 92.21% 108.78% 103.89% 105.55% 107.95% 102.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.8300 1.9100 2.6000 2.8100 2.5800 2.7000 2.7200 -
P/RPS 1.75 1.90 2.45 2.65 2.45 2.65 2.52 -21.63%
  QoQ % -7.89% -22.45% -7.55% 8.16% -7.55% 5.16% -
  Horiz. % 69.44% 75.40% 97.22% 105.16% 97.22% 105.16% 100.00%
P/EPS 24.94 14.25 17.59 18.65 15.19 17.95 22.70 6.49%
  QoQ % 75.02% -18.99% -5.68% 22.78% -15.38% -20.93% -
  Horiz. % 109.87% 62.78% 77.49% 82.16% 66.92% 79.07% 100.00%
EY 4.01 7.02 5.68 5.36 6.58 5.57 4.40 -6.02%
  QoQ % -42.88% 23.59% 5.97% -18.54% 18.13% 26.59% -
  Horiz. % 91.14% 159.55% 129.09% 121.82% 149.55% 126.59% 100.00%
DY 5.46 5.24 4.81 4.27 4.65 4.44 4.60 12.14%
  QoQ % 4.20% 8.94% 12.65% -8.17% 4.73% -3.48% -
  Horiz. % 118.70% 113.91% 104.57% 92.83% 101.09% 96.52% 100.00%
P/NAPS 16.44 14.55 20.73 22.04 19.77 21.88 22.50 -18.92%
  QoQ % 12.99% -29.81% -5.94% 11.48% -9.64% -2.76% -
  Horiz. % 73.07% 64.67% 92.13% 97.96% 87.87% 97.24% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 06/06/18 28/03/18 06/12/17 14/09/17 14/06/17 28/03/17 -
Price 1.6600 1.8300 2.0200 2.8000 2.6300 2.6700 2.8700 -
P/RPS 1.59 1.82 1.90 2.64 2.49 2.62 2.66 -29.11%
  QoQ % -12.64% -4.21% -28.03% 6.02% -4.96% -1.50% -
  Horiz. % 59.77% 68.42% 71.43% 99.25% 93.61% 98.50% 100.00%
P/EPS 22.62 13.65 13.67 18.58 15.49 17.75 23.96 -3.77%
  QoQ % 65.71% -0.15% -26.43% 19.95% -12.73% -25.92% -
  Horiz. % 94.41% 56.97% 57.05% 77.55% 64.65% 74.08% 100.00%
EY 4.42 7.33 7.32 5.38 6.46 5.63 4.17 3.97%
  QoQ % -39.70% 0.14% 36.06% -16.72% 14.74% 35.01% -
  Horiz. % 106.00% 175.78% 175.54% 129.02% 154.92% 135.01% 100.00%
DY 6.02 5.46 6.19 4.29 4.56 4.49 4.36 24.07%
  QoQ % 10.26% -11.79% 44.29% -5.92% 1.56% 2.98% -
  Horiz. % 138.07% 125.23% 141.97% 98.39% 104.59% 102.98% 100.00%
P/NAPS 14.91 13.94 16.11 21.96 20.15 21.64 23.74 -26.72%
  QoQ % 6.96% -13.47% -26.64% 8.98% -6.89% -8.85% -
  Horiz. % 62.81% 58.72% 67.86% 92.50% 84.88% 91.15% 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.
 


 

452  241  522  985 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers