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
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 4,941,568 4,937,608 5,479,048 5,481,662 5,454,758 5,243,760 5,530,753 -7.25%
  QoQ % 0.08% -9.88% -0.05% 0.49% 4.02% -5.19% -
  Horiz. % 89.35% 89.28% 99.07% 99.11% 98.63% 94.81% 100.00%
PBT 894,588 906,012 651,145 639,718 528,190 939,564 1,073,151 -11.46%
  QoQ % -1.26% 39.14% 1.79% 21.12% -43.78% -12.45% -
  Horiz. % 83.36% 84.43% 60.68% 59.61% 49.22% 87.55% 100.00%
Tax -220,268 -228,752 -190,321 -183,474 -151,062 -244,064 -309,175 -20.28%
  QoQ % 3.71% -20.19% -3.73% -21.46% 38.11% 21.06% -
  Horiz. % 71.24% 73.99% 61.56% 59.34% 48.86% 78.94% 100.00%
NP 674,320 677,260 460,824 456,244 377,128 695,500 763,976 -8.01%
  QoQ % -0.43% 46.97% 1.00% 20.98% -45.78% -8.96% -
  Horiz. % 88.26% 88.65% 60.32% 59.72% 49.36% 91.04% 100.00%
NP to SH 691,064 704,784 462,921 459,364 382,616 698,916 770,636 -7.03%
  QoQ % -1.95% 52.25% 0.77% 20.06% -45.26% -9.31% -
  Horiz. % 89.67% 91.45% 60.07% 59.61% 49.65% 90.69% 100.00%
Tax Rate 24.62 % 25.25 % 29.23 % 28.68 % 28.60 % 25.98 % 28.81 % -9.97%
  QoQ % -2.50% -13.62% 1.92% 0.28% 10.08% -9.82% -
  Horiz. % 85.46% 87.64% 101.46% 99.55% 99.27% 90.18% 100.00%
Total Cost 4,267,248 4,260,348 5,018,224 5,025,418 5,077,630 4,548,260 4,766,777 -7.13%
  QoQ % 0.16% -15.10% -0.14% -1.03% 11.64% -4.58% -
  Horiz. % 89.52% 89.38% 105.27% 105.43% 106.52% 95.42% 100.00%
Net Worth 755,167 692,982 585,046 614,718 580,305 684,582 653,821 10.11%
  QoQ % 8.97% 18.45% -4.83% 5.93% -15.23% 4.70% -
  Horiz. % 115.50% 105.99% 89.48% 94.02% 88.76% 104.70% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 416,931 417,145 469,288 521,390 521,388 521,388 651,735 -25.82%
  QoQ % -0.05% -11.11% -9.99% 0.00% 0.00% -20.00% -
  Horiz. % 63.97% 64.01% 72.01% 80.00% 80.00% 80.00% 100.00%
Div Payout % 60.33 % 59.19 % 101.38 % 113.50 % 136.27 % 74.60 % 84.57 % -20.21%
  QoQ % 1.93% -41.62% -10.68% -16.71% 82.67% -11.79% -
  Horiz. % 71.34% 69.99% 119.88% 134.21% 161.13% 88.21% 100.00%
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 755,167 692,982 585,046 614,718 580,305 684,582 653,821 10.11%
  QoQ % 8.97% 18.45% -4.83% 5.93% -15.23% 4.70% -
  Horiz. % 115.50% 105.99% 89.48% 94.02% 88.76% 104.70% 100.00%
NOSH 5,211,643 5,214,314 5,214,314 5,213,900 5,213,883 5,213,883 5,213,883 -0.03%
  QoQ % -0.05% 0.00% 0.01% 0.00% 0.00% 0.00% -
  Horiz. % 99.96% 100.01% 100.01% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 13.65 % 13.72 % 8.41 % 8.32 % 6.91 % 13.26 % 13.81 % -0.78%
  QoQ % -0.51% 63.14% 1.08% 20.41% -47.89% -3.98% -
  Horiz. % 98.84% 99.35% 60.90% 60.25% 50.04% 96.02% 100.00%
ROE 91.51 % 101.70 % 79.13 % 74.73 % 65.93 % 102.09 % 117.87 % -15.57%
  QoQ % -10.02% 28.52% 5.89% 13.35% -35.42% -13.39% -
  Horiz. % 77.64% 86.28% 67.13% 63.40% 55.93% 86.61% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 94.82 94.69 105.08 105.14 104.62 100.57 106.08 -7.23%
  QoQ % 0.14% -9.89% -0.06% 0.50% 4.03% -5.19% -
  Horiz. % 89.39% 89.26% 99.06% 99.11% 98.62% 94.81% 100.00%
EPS 13.26 13.52 8.88 8.81 7.34 13.40 14.79 -7.04%
  QoQ % -1.92% 52.25% 0.79% 20.03% -45.22% -9.40% -
  Horiz. % 89.66% 91.41% 60.04% 59.57% 49.63% 90.60% 100.00%
DPS 8.00 8.00 9.00 10.00 10.00 10.00 12.50 -25.80%
  QoQ % 0.00% -11.11% -10.00% 0.00% 0.00% -20.00% -
  Horiz. % 64.00% 64.00% 72.00% 80.00% 80.00% 80.00% 100.00%
NAPS 0.1449 0.1329 0.1122 0.1179 0.1113 0.1313 0.1254 10.14%
  QoQ % 9.03% 18.45% -4.83% 5.93% -15.23% 4.70% -
  Horiz. % 115.55% 105.98% 89.47% 94.02% 88.76% 104.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,226,419
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 94.55 94.47 104.83 104.88 104.37 100.33 105.82 -7.25%
  QoQ % 0.08% -9.88% -0.05% 0.49% 4.03% -5.19% -
  Horiz. % 89.35% 89.27% 99.06% 99.11% 98.63% 94.81% 100.00%
EPS 13.22 13.49 8.86 8.79 7.32 13.37 14.75 -7.06%
  QoQ % -2.00% 52.26% 0.80% 20.08% -45.25% -9.36% -
  Horiz. % 89.63% 91.46% 60.07% 59.59% 49.63% 90.64% 100.00%
DPS 7.98 7.98 8.98 9.98 9.98 9.98 12.47 -25.80%
  QoQ % 0.00% -11.14% -10.02% 0.00% 0.00% -19.97% -
  Horiz. % 63.99% 63.99% 72.01% 80.03% 80.03% 80.03% 100.00%
NAPS 0.1445 0.1326 0.1119 0.1176 0.1110 0.1310 0.1251 10.12%
  QoQ % 8.97% 18.50% -4.85% 5.95% -15.27% 4.72% -
  Horiz. % 115.51% 106.00% 89.45% 94.00% 88.73% 104.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 1.4500 1.4500 1.6800 1.3500 1.8300 1.9100 2.6000 -
P/RPS 1.53 1.53 1.60 1.28 1.75 1.90 2.45 -27.00%
  QoQ % 0.00% -4.38% 25.00% -26.86% -7.89% -22.45% -
  Horiz. % 62.45% 62.45% 65.31% 52.24% 71.43% 77.55% 100.00%
P/EPS 10.94 10.73 18.92 15.32 24.94 14.25 17.59 -27.20%
  QoQ % 1.96% -43.29% 23.50% -38.57% 75.02% -18.99% -
  Horiz. % 62.19% 61.00% 107.56% 87.09% 141.79% 81.01% 100.00%
EY 9.14 9.32 5.28 6.53 4.01 7.02 5.68 37.44%
  QoQ % -1.93% 76.52% -19.14% 62.84% -42.88% 23.59% -
  Horiz. % 160.92% 164.08% 92.96% 114.96% 70.60% 123.59% 100.00%
DY 5.52 5.52 5.36 7.41 5.46 5.24 4.81 9.64%
  QoQ % 0.00% 2.99% -27.67% 35.71% 4.20% 8.94% -
  Horiz. % 114.76% 114.76% 111.43% 154.05% 113.51% 108.94% 100.00%
P/NAPS 10.01 10.91 14.97 11.45 16.44 14.55 20.73 -38.53%
  QoQ % -8.25% -27.12% 30.74% -30.35% 12.99% -29.81% -
  Horiz. % 48.29% 52.63% 72.21% 55.23% 79.31% 70.19% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 12/09/19 25/06/19 - 05/12/18 26/09/18 06/06/18 28/03/18 -
Price 1.3400 1.5100 1.5300 1.2900 1.6600 1.8300 2.0200 -
P/RPS 1.41 1.59 1.46 1.23 1.59 1.82 1.90 -18.08%
  QoQ % -11.32% 8.90% 18.70% -22.64% -12.64% -4.21% -
  Horiz. % 74.21% 83.68% 76.84% 64.74% 83.68% 95.79% 100.00%
P/EPS 10.11 11.17 17.23 14.64 22.62 13.65 13.67 -18.26%
  QoQ % -9.49% -35.17% 17.69% -35.28% 65.71% -0.15% -
  Horiz. % 73.96% 81.71% 126.04% 107.10% 165.47% 99.85% 100.00%
EY 9.90 8.95 5.80 6.83 4.42 7.33 7.32 22.36%
  QoQ % 10.61% 54.31% -15.08% 54.52% -39.70% 0.14% -
  Horiz. % 135.25% 122.27% 79.23% 93.31% 60.38% 100.14% 100.00%
DY 5.97 5.30 5.88 7.75 6.02 5.46 6.19 -2.39%
  QoQ % 12.64% -9.86% -24.13% 28.74% 10.26% -11.79% -
  Horiz. % 96.45% 85.62% 94.99% 125.20% 97.25% 88.21% 100.00%
P/NAPS 9.25 11.36 13.64 10.94 14.91 13.94 16.11 -30.99%
  QoQ % -18.57% -16.72% 24.68% -26.63% 6.96% -13.47% -
  Horiz. % 57.42% 70.52% 84.67% 67.91% 92.55% 86.53% 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.
 


 

86  98  379  1770 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335-0.01 
 PWORTH 0.05+0.005 
 GPACKET-WB 0.265-0.005 
 ECOWLD 0.665+0.02 
 MNC-PA 0.0350.00 
 MNC 0.1150.00 
 VSOLAR 0.09+0.005 
 KNM 0.4150.00 
 SCICOM 0.96+0.03 
 GPACKET 0.73+0.005 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers