Highlights

[ASTRO] QoQ Annualized Quarter Result on 2018-10-31 [#3]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 05-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Oct-2018  [#3]
Profit Trend QoQ -     20.06%    YoY -     -41.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 5,481,662 5,454,758 5,243,760 5,530,753 5,523,333 5,491,686 5,304,376 2.21%
  QoQ % 0.49% 4.02% -5.19% 0.13% 0.58% 3.53% -
  Horiz. % 103.34% 102.84% 98.86% 104.27% 104.13% 103.53% 100.00%
PBT 639,718 528,190 939,564 1,073,151 1,086,282 1,217,432 1,078,000 -29.32%
  QoQ % 21.12% -43.78% -12.45% -1.21% -10.77% 12.93% -
  Horiz. % 59.34% 49.00% 87.16% 99.55% 100.77% 112.93% 100.00%
Tax -183,474 -151,062 -244,064 -309,175 -308,361 -342,548 -308,592 -29.23%
  QoQ % -21.46% 38.11% 21.06% -0.26% 9.98% -11.00% -
  Horiz. % 59.46% 48.95% 79.09% 100.19% 99.93% 111.00% 100.00%
NP 456,244 377,128 695,500 763,976 777,921 874,884 769,408 -29.35%
  QoQ % 20.98% -45.78% -8.96% -1.79% -11.08% 13.71% -
  Horiz. % 59.30% 49.02% 90.39% 99.29% 101.11% 113.71% 100.00%
NP to SH 459,364 382,616 698,916 770,636 785,132 884,330 783,292 -29.87%
  QoQ % 20.06% -45.26% -9.31% -1.85% -11.22% 12.90% -
  Horiz. % 58.65% 48.85% 89.23% 98.38% 100.23% 112.90% 100.00%
Tax Rate 28.68 % 28.60 % 25.98 % 28.81 % 28.39 % 28.14 % 28.63 % 0.12%
  QoQ % 0.28% 10.08% -9.82% 1.48% 0.89% -1.71% -
  Horiz. % 100.17% 99.90% 90.74% 100.63% 99.16% 98.29% 100.00%
Total Cost 5,025,418 5,077,630 4,548,260 4,766,777 4,745,412 4,616,802 4,534,968 7.07%
  QoQ % -1.03% 11.64% -4.58% 0.45% 2.79% 1.80% -
  Horiz. % 110.81% 111.97% 100.29% 105.11% 104.64% 101.80% 100.00%
Net Worth 614,718 580,305 684,582 653,821 664,287 679,652 642,674 -2.91%
  QoQ % 5.93% -15.23% 4.70% -1.58% -2.26% 5.75% -
  Horiz. % 95.65% 90.30% 106.52% 101.73% 103.36% 105.75% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 521,390 521,388 521,388 651,735 625,212 624,968 624,967 -11.35%
  QoQ % 0.00% 0.00% -20.00% 4.24% 0.04% 0.00% -
  Horiz. % 83.43% 83.43% 83.43% 104.28% 100.04% 100.00% 100.00%
Div Payout % 113.50 % 136.27 % 74.60 % 84.57 % 79.63 % 70.67 % 79.79 % 26.40%
  QoQ % -16.71% 82.67% -11.79% 6.20% 12.68% -11.43% -
  Horiz. % 142.25% 170.79% 93.50% 105.99% 99.80% 88.57% 100.00%
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 614,718 580,305 684,582 653,821 664,287 679,652 642,674 -2.91%
  QoQ % 5.93% -15.23% 4.70% -1.58% -2.26% 5.75% -
  Horiz. % 95.65% 90.30% 106.52% 101.73% 103.36% 105.75% 100.00%
NOSH 5,213,900 5,213,883 5,213,883 5,213,883 5,210,100 5,208,068 5,208,058 0.07%
  QoQ % 0.00% 0.00% 0.00% 0.07% 0.04% 0.00% -
  Horiz. % 100.11% 100.11% 100.11% 100.11% 100.04% 100.00% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 8.32 % 6.91 % 13.26 % 13.81 % 14.08 % 15.93 % 14.51 % -30.91%
  QoQ % 20.41% -47.89% -3.98% -1.92% -11.61% 9.79% -
  Horiz. % 57.34% 47.62% 91.39% 95.18% 97.04% 109.79% 100.00%
ROE 74.73 % 65.93 % 102.09 % 117.87 % 118.19 % 130.11 % 121.88 % -27.76%
  QoQ % 13.35% -35.42% -13.39% -0.27% -9.16% 6.75% -
  Horiz. % 61.31% 54.09% 83.76% 96.71% 96.97% 106.75% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 105.14 104.62 100.57 106.08 106.01 105.45 101.85 2.14%
  QoQ % 0.50% 4.03% -5.19% 0.07% 0.53% 3.53% -
  Horiz. % 103.23% 102.72% 98.74% 104.15% 104.08% 103.53% 100.00%
EPS 8.81 7.34 13.40 14.79 15.07 16.98 15.04 -29.92%
  QoQ % 20.03% -45.22% -9.40% -1.86% -11.25% 12.90% -
  Horiz. % 58.58% 48.80% 89.10% 98.34% 100.20% 112.90% 100.00%
DPS 10.00 10.00 10.00 12.50 12.00 12.00 12.00 -11.42%
  QoQ % 0.00% 0.00% -20.00% 4.17% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 83.33% 104.17% 100.00% 100.00% 100.00%
NAPS 0.1179 0.1113 0.1313 0.1254 0.1275 0.1305 0.1234 -2.99%
  QoQ % 5.93% -15.23% 4.70% -1.65% -2.30% 5.75% -
  Horiz. % 95.54% 90.19% 106.40% 101.62% 103.32% 105.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 105.13 104.61 100.56 106.07 105.93 105.32 101.73 2.21%
  QoQ % 0.50% 4.03% -5.19% 0.13% 0.58% 3.53% -
  Horiz. % 103.34% 102.83% 98.85% 104.27% 104.13% 103.53% 100.00%
EPS 8.81 7.34 13.40 14.78 15.06 16.96 15.02 -29.86%
  QoQ % 20.03% -45.22% -9.34% -1.86% -11.20% 12.92% -
  Horiz. % 58.66% 48.87% 89.21% 98.40% 100.27% 112.92% 100.00%
DPS 10.00 10.00 10.00 12.50 11.99 11.99 11.99 -11.37%
  QoQ % 0.00% 0.00% -20.00% 4.25% 0.00% 0.00% -
  Horiz. % 83.40% 83.40% 83.40% 104.25% 100.00% 100.00% 100.00%
NAPS 0.1179 0.1113 0.1313 0.1254 0.1274 0.1303 0.1233 -2.93%
  QoQ % 5.93% -15.23% 4.70% -1.57% -2.23% 5.68% -
  Horiz. % 95.62% 90.27% 106.49% 101.70% 103.33% 105.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 1.3500 1.8300 1.9100 2.6000 2.8100 2.5800 2.7000 -
P/RPS 1.28 1.75 1.90 2.45 2.65 2.45 2.65 -38.36%
  QoQ % -26.86% -7.89% -22.45% -7.55% 8.16% -7.55% -
  Horiz. % 48.30% 66.04% 71.70% 92.45% 100.00% 92.45% 100.00%
P/EPS 15.32 24.94 14.25 17.59 18.65 15.19 17.95 -10.00%
  QoQ % -38.57% 75.02% -18.99% -5.68% 22.78% -15.38% -
  Horiz. % 85.35% 138.94% 79.39% 97.99% 103.90% 84.62% 100.00%
EY 6.53 4.01 7.02 5.68 5.36 6.58 5.57 11.15%
  QoQ % 62.84% -42.88% 23.59% 5.97% -18.54% 18.13% -
  Horiz. % 117.24% 71.99% 126.03% 101.97% 96.23% 118.13% 100.00%
DY 7.41 5.46 5.24 4.81 4.27 4.65 4.44 40.57%
  QoQ % 35.71% 4.20% 8.94% 12.65% -8.17% 4.73% -
  Horiz. % 166.89% 122.97% 118.02% 108.33% 96.17% 104.73% 100.00%
P/NAPS 11.45 16.44 14.55 20.73 22.04 19.77 21.88 -34.98%
  QoQ % -30.35% 12.99% -29.81% -5.94% 11.48% -9.64% -
  Horiz. % 52.33% 75.14% 66.50% 94.74% 100.73% 90.36% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 05/12/18 26/09/18 06/06/18 28/03/18 06/12/17 14/09/17 14/06/17 -
Price 1.2900 1.6600 1.8300 2.0200 2.8000 2.6300 2.6700 -
P/RPS 1.23 1.59 1.82 1.90 2.64 2.49 2.62 -39.51%
  QoQ % -22.64% -12.64% -4.21% -28.03% 6.02% -4.96% -
  Horiz. % 46.95% 60.69% 69.47% 72.52% 100.76% 95.04% 100.00%
P/EPS 14.64 22.62 13.65 13.67 18.58 15.49 17.75 -12.02%
  QoQ % -35.28% 65.71% -0.15% -26.43% 19.95% -12.73% -
  Horiz. % 82.48% 127.44% 76.90% 77.01% 104.68% 87.27% 100.00%
EY 6.83 4.42 7.33 7.32 5.38 6.46 5.63 13.71%
  QoQ % 54.52% -39.70% 0.14% 36.06% -16.72% 14.74% -
  Horiz. % 121.31% 78.51% 130.20% 130.02% 95.56% 114.74% 100.00%
DY 7.75 6.02 5.46 6.19 4.29 4.56 4.49 43.75%
  QoQ % 28.74% 10.26% -11.79% 44.29% -5.92% 1.56% -
  Horiz. % 172.61% 134.08% 121.60% 137.86% 95.55% 101.56% 100.00%
P/NAPS 10.94 14.91 13.94 16.11 21.96 20.15 21.64 -36.46%
  QoQ % -26.63% 6.96% -13.47% -26.64% 8.98% -6.89% -
  Horiz. % 50.55% 68.90% 64.42% 74.45% 101.48% 93.11% 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.
 


 

295  388  510  1012 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.26-0.005 
 HIBISCS 1.12+0.06 
 MYEG 1.37+0.07 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 HSI-C5D 0.34+0.025 
 DAYANG 1.33-0.06 
 ORION 0.215+0.015 
 HSI-C3V 0.055+0.02 
 HSI-C5A 0.39+0.025 
Partners & Brokers