Highlights

[ASTRO] QoQ Cumulative Quarter Result on 2017-04-30 [#1]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 14-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 30-Apr-2017  [#1]
Profit Trend QoQ -     -68.60%    YoY -     -3.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 5,530,753 4,142,500 2,745,843 1,326,094 5,612,647 4,215,159 2,791,124 57.57%
  QoQ % 33.51% 50.86% 107.06% -76.37% 33.15% 51.02% -
  Horiz. % 198.16% 148.42% 98.38% 47.51% 201.09% 151.02% 100.00%
PBT 1,073,151 814,712 608,716 269,500 845,513 657,735 448,985 78.48%
  QoQ % 31.72% 33.84% 125.87% -68.13% 28.55% 46.49% -
  Horiz. % 239.02% 181.46% 135.58% 60.02% 188.32% 146.49% 100.00%
Tax -309,175 -231,271 -171,274 -77,148 -228,521 -183,693 -123,597 83.97%
  QoQ % -33.69% -35.03% -122.01% 66.24% -24.40% -48.62% -
  Horiz. % 250.15% 187.12% 138.57% 62.42% 184.89% 148.62% 100.00%
NP 763,976 583,441 437,442 192,352 616,992 474,042 325,388 76.38%
  QoQ % 30.94% 33.38% 127.42% -68.82% 30.16% 45.69% -
  Horiz. % 234.79% 179.31% 134.44% 59.11% 189.62% 145.69% 100.00%
NP to SH 770,636 588,849 442,165 195,823 623,683 478,606 327,603 76.60%
  QoQ % 30.87% 33.17% 125.80% -68.60% 30.31% 46.09% -
  Horiz. % 235.23% 179.74% 134.97% 59.77% 190.38% 146.09% 100.00%
Tax Rate 28.81 % 28.39 % 28.14 % 28.63 % 27.03 % 27.93 % 27.53 % 3.07%
  QoQ % 1.48% 0.89% -1.71% 5.92% -3.22% 1.45% -
  Horiz. % 104.65% 103.12% 102.22% 104.00% 98.18% 101.45% 100.00%
Total Cost 4,766,777 3,559,059 2,308,401 1,133,742 4,995,655 3,741,117 2,465,736 55.00%
  QoQ % 33.93% 54.18% 103.61% -77.31% 33.53% 51.72% -
  Horiz. % 193.32% 144.34% 93.62% 45.98% 202.60% 151.72% 100.00%
Net Worth 653,821 664,287 679,652 642,674 629,409 591,617 558,852 11.00%
  QoQ % -1.58% -2.26% 5.75% 2.11% 6.39% 5.86% -
  Horiz. % 116.99% 118.87% 121.62% 115.00% 112.63% 105.86% 100.00%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 651,735 468,909 312,484 156,241 650,754 468,711 312,498 63.02%
  QoQ % 38.99% 50.06% 100.00% -75.99% 38.84% 49.99% -
  Horiz. % 208.56% 150.05% 100.00% 50.00% 208.24% 149.99% 100.00%
Div Payout % 84.57 % 79.63 % 70.67 % 79.79 % 104.34 % 97.93 % 95.39 % -7.69%
  QoQ % 6.20% 12.68% -11.43% -23.53% 6.55% 2.66% -
  Horiz. % 88.66% 83.48% 74.09% 83.65% 109.38% 102.66% 100.00%
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 653,821 664,287 679,652 642,674 629,409 591,617 558,852 11.00%
  QoQ % -1.58% -2.26% 5.75% 2.11% 6.39% 5.86% -
  Horiz. % 116.99% 118.87% 121.62% 115.00% 112.63% 105.86% 100.00%
NOSH 5,213,883 5,210,100 5,208,068 5,208,058 5,206,035 5,207,900 5,208,314 0.07%
  QoQ % 0.07% 0.04% 0.00% 0.04% -0.04% -0.01% -
  Horiz. % 100.11% 100.03% 100.00% 100.00% 99.96% 99.99% 100.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 13.81 % 14.08 % 15.93 % 14.51 % 10.99 % 11.25 % 11.66 % 11.91%
  QoQ % -1.92% -11.61% 9.79% 32.03% -2.31% -3.52% -
  Horiz. % 118.44% 120.75% 136.62% 124.44% 94.25% 96.48% 100.00%
ROE 117.87 % 88.64 % 65.06 % 30.47 % 99.09 % 80.90 % 58.62 % 59.11%
  QoQ % 32.98% 36.24% 113.52% -69.25% 22.48% 38.01% -
  Horiz. % 201.07% 151.21% 110.99% 51.98% 169.04% 138.01% 100.00%
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 106.08 79.51 52.72 25.46 107.81 80.94 53.59 57.46%
  QoQ % 33.42% 50.82% 107.07% -76.38% 33.20% 51.04% -
  Horiz. % 197.95% 148.37% 98.38% 47.51% 201.18% 151.04% 100.00%
EPS 14.79 11.30 8.49 3.76 11.98 9.19 6.29 76.55%
  QoQ % 30.88% 33.10% 125.80% -68.61% 30.36% 46.10% -
  Horiz. % 235.14% 179.65% 134.98% 59.78% 190.46% 146.10% 100.00%
DPS 12.50 9.00 6.00 3.00 12.50 9.00 6.00 62.90%
  QoQ % 38.89% 50.00% 100.00% -76.00% 38.89% 50.00% -
  Horiz. % 208.33% 150.00% 100.00% 50.00% 208.33% 150.00% 100.00%
NAPS 0.1254 0.1275 0.1305 0.1234 0.1209 0.1136 0.1073 10.92%
  QoQ % -1.65% -2.30% 5.75% 2.07% 6.43% 5.87% -
  Horiz. % 116.87% 118.83% 121.62% 115.00% 112.67% 105.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 106.07 79.44 52.66 25.43 107.64 80.84 53.53 57.56%
  QoQ % 33.52% 50.85% 107.08% -76.37% 33.15% 51.02% -
  Horiz. % 198.15% 148.40% 98.37% 47.51% 201.08% 151.02% 100.00%
EPS 14.78 11.29 8.48 3.76 11.96 9.18 6.28 76.66%
  QoQ % 30.91% 33.14% 125.53% -68.56% 30.28% 46.18% -
  Horiz. % 235.35% 179.78% 135.03% 59.87% 190.45% 146.18% 100.00%
DPS 12.50 8.99 5.99 3.00 12.48 8.99 5.99 63.08%
  QoQ % 39.04% 50.08% 99.67% -75.96% 38.82% 50.08% -
  Horiz. % 208.68% 150.08% 100.00% 50.08% 208.35% 150.08% 100.00%
NAPS 0.1254 0.1274 0.1303 0.1233 0.1207 0.1135 0.1072 10.99%
  QoQ % -1.57% -2.23% 5.68% 2.15% 6.34% 5.88% -
  Horiz. % 116.98% 118.84% 121.55% 115.02% 112.59% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 2.6000 2.8100 2.5800 2.7000 2.7200 2.8500 2.9200 -
P/RPS 2.45 3.53 4.89 10.60 2.52 3.52 5.45 -41.23%
  QoQ % -30.59% -27.81% -53.87% 320.63% -28.41% -35.41% -
  Horiz. % 44.95% 64.77% 89.72% 194.50% 46.24% 64.59% 100.00%
P/EPS 17.59 24.86 30.39 71.81 22.70 31.01 46.42 -47.54%
  QoQ % -29.24% -18.20% -57.68% 216.34% -26.80% -33.20% -
  Horiz. % 37.89% 53.55% 65.47% 154.70% 48.90% 66.80% 100.00%
EY 5.68 4.02 3.29 1.39 4.40 3.22 2.15 90.77%
  QoQ % 41.29% 22.19% 136.69% -68.41% 36.65% 49.77% -
  Horiz. % 264.19% 186.98% 153.02% 64.65% 204.65% 149.77% 100.00%
DY 4.81 3.20 2.33 1.11 4.60 3.16 2.05 76.30%
  QoQ % 50.31% 37.34% 109.91% -75.87% 45.57% 54.15% -
  Horiz. % 234.63% 156.10% 113.66% 54.15% 224.39% 154.15% 100.00%
P/NAPS 20.73 22.04 19.77 21.88 22.50 25.09 27.21 -16.54%
  QoQ % -5.94% 11.48% -9.64% -2.76% -10.32% -7.79% -
  Horiz. % 76.19% 81.00% 72.66% 80.41% 82.69% 92.21% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 28/03/18 06/12/17 14/09/17 14/06/17 28/03/17 07/12/16 14/09/16 -
Price 2.0200 2.8000 2.6300 2.6700 2.8700 2.6500 2.9500 -
P/RPS 1.90 3.52 4.99 10.49 2.66 3.27 5.50 -50.67%
  QoQ % -46.02% -29.46% -52.43% 294.36% -18.65% -40.55% -
  Horiz. % 34.55% 64.00% 90.73% 190.73% 48.36% 59.45% 100.00%
P/EPS 13.67 24.77 30.98 71.01 23.96 28.84 46.90 -55.94%
  QoQ % -44.81% -20.05% -56.37% 196.37% -16.92% -38.51% -
  Horiz. % 29.15% 52.81% 66.06% 151.41% 51.09% 61.49% 100.00%
EY 7.32 4.04 3.23 1.41 4.17 3.47 2.13 127.22%
  QoQ % 81.19% 25.08% 129.08% -66.19% 20.17% 62.91% -
  Horiz. % 343.66% 189.67% 151.64% 66.20% 195.77% 162.91% 100.00%
DY 6.19 3.21 2.28 1.12 4.36 3.40 2.03 109.85%
  QoQ % 92.83% 40.79% 103.57% -74.31% 28.24% 67.49% -
  Horiz. % 304.93% 158.13% 112.32% 55.17% 214.78% 167.49% 100.00%
P/NAPS 16.11 21.96 20.15 21.64 23.74 23.33 27.49 -29.90%
  QoQ % -26.64% 8.98% -6.89% -8.85% 1.76% -15.13% -
  Horiz. % 58.60% 79.88% 73.30% 78.72% 86.36% 84.87% 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.
 


 

137  295  459  1312 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30-0.01 
 VC 0.285-0.02 
 BARAKAH 0.05-0.02 
 ARMADA 0.185-0.005 
 DAYANG 0.965-0.165 
 VC-PA 0.06-0.01 
 EKOVEST 0.785-0.01 
 VELESTO 0.265-0.02 
 LAMBO 0.0650.00 
 HSI-H6Q 0.56+0.035 
Partners & Brokers