Highlights

[ASTRO] QoQ Cumulative Quarter Result on 2017-01-31 [#4]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 28-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Jan-2017  [#4]
Profit Trend QoQ -     30.31%    YoY -     1.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 4,142,500 2,745,843 1,326,094 5,612,647 4,215,159 2,791,124 1,362,781 109.42%
  QoQ % 50.86% 107.06% -76.37% 33.15% 51.02% 104.81% -
  Horiz. % 303.97% 201.49% 97.31% 411.85% 309.31% 204.81% 100.00%
PBT 814,712 608,716 269,500 845,513 657,735 448,985 280,073 103.38%
  QoQ % 33.84% 125.87% -68.13% 28.55% 46.49% 60.31% -
  Horiz. % 290.89% 217.34% 96.22% 301.89% 234.84% 160.31% 100.00%
Tax -231,271 -171,274 -77,148 -228,521 -183,693 -123,597 -78,935 104.35%
  QoQ % -35.03% -122.01% 66.24% -24.40% -48.62% -56.58% -
  Horiz. % 292.99% 216.98% 97.74% 289.51% 232.71% 156.58% 100.00%
NP 583,441 437,442 192,352 616,992 474,042 325,388 201,138 103.00%
  QoQ % 33.38% 127.42% -68.82% 30.16% 45.69% 61.77% -
  Horiz. % 290.07% 217.48% 95.63% 306.75% 235.68% 161.77% 100.00%
NP to SH 588,849 442,165 195,823 623,683 478,606 327,603 202,174 103.55%
  QoQ % 33.17% 125.80% -68.60% 30.31% 46.09% 62.04% -
  Horiz. % 291.26% 218.71% 96.86% 308.49% 236.73% 162.04% 100.00%
Tax Rate 28.39 % 28.14 % 28.63 % 27.03 % 27.93 % 27.53 % 28.18 % 0.49%
  QoQ % 0.89% -1.71% 5.92% -3.22% 1.45% -2.31% -
  Horiz. % 100.75% 99.86% 101.60% 95.92% 99.11% 97.69% 100.00%
Total Cost 3,559,059 2,308,401 1,133,742 4,995,655 3,741,117 2,465,736 1,161,643 110.52%
  QoQ % 54.18% 103.61% -77.31% 33.53% 51.72% 112.26% -
  Horiz. % 306.38% 198.72% 97.60% 430.05% 322.05% 212.26% 100.00%
Net Worth 664,287 679,652 642,674 629,409 591,617 558,852 577,863 9.71%
  QoQ % -2.26% 5.75% 2.11% 6.39% 5.86% -3.29% -
  Horiz. % 114.96% 117.61% 111.22% 108.92% 102.38% 96.71% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 468,909 312,484 156,241 650,754 468,711 312,498 156,320 107.58%
  QoQ % 50.06% 100.00% -75.99% 38.84% 49.99% 99.91% -
  Horiz. % 299.97% 199.90% 99.95% 416.30% 299.84% 199.91% 100.00%
Div Payout % 79.63 % 70.67 % 79.79 % 104.34 % 97.93 % 95.39 % 77.32 % 1.98%
  QoQ % 12.68% -11.43% -23.53% 6.55% 2.66% 23.37% -
  Horiz. % 102.99% 91.40% 103.19% 134.95% 126.66% 123.37% 100.00%
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 664,287 679,652 642,674 629,409 591,617 558,852 577,863 9.71%
  QoQ % -2.26% 5.75% 2.11% 6.39% 5.86% -3.29% -
  Horiz. % 114.96% 117.61% 111.22% 108.92% 102.38% 96.71% 100.00%
NOSH 5,210,100 5,208,068 5,208,058 5,206,035 5,207,900 5,208,314 5,210,669 -0.01%
  QoQ % 0.04% 0.00% 0.04% -0.04% -0.01% -0.05% -
  Horiz. % 99.99% 99.95% 99.95% 99.91% 99.95% 99.95% 100.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 14.08 % 15.93 % 14.51 % 10.99 % 11.25 % 11.66 % 14.76 % -3.09%
  QoQ % -11.61% 9.79% 32.03% -2.31% -3.52% -21.00% -
  Horiz. % 95.39% 107.93% 98.31% 74.46% 76.22% 79.00% 100.00%
ROE 88.64 % 65.06 % 30.47 % 99.09 % 80.90 % 58.62 % 34.99 % 85.52%
  QoQ % 36.24% 113.52% -69.25% 22.48% 38.01% 67.53% -
  Horiz. % 253.33% 185.94% 87.08% 283.20% 231.21% 167.53% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 79.51 52.72 25.46 107.81 80.94 53.59 26.15 109.45%
  QoQ % 50.82% 107.07% -76.38% 33.20% 51.04% 104.93% -
  Horiz. % 304.05% 201.61% 97.36% 412.28% 309.52% 204.93% 100.00%
EPS 11.30 8.49 3.76 11.98 9.19 6.29 3.88 103.54%
  QoQ % 33.10% 125.80% -68.61% 30.36% 46.10% 62.11% -
  Horiz. % 291.24% 218.81% 96.91% 308.76% 236.86% 162.11% 100.00%
DPS 9.00 6.00 3.00 12.50 9.00 6.00 3.00 107.59%
  QoQ % 50.00% 100.00% -76.00% 38.89% 50.00% 100.00% -
  Horiz. % 300.00% 200.00% 100.00% 416.67% 300.00% 200.00% 100.00%
NAPS 0.1275 0.1305 0.1234 0.1209 0.1136 0.1073 0.1109 9.72%
  QoQ % -2.30% 5.75% 2.07% 6.43% 5.87% -3.25% -
  Horiz. % 114.97% 117.67% 111.27% 109.02% 102.43% 96.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 79.44 52.66 25.43 107.64 80.84 53.53 26.14 109.38%
  QoQ % 50.85% 107.08% -76.37% 33.15% 51.02% 104.78% -
  Horiz. % 303.90% 201.45% 97.28% 411.78% 309.26% 204.78% 100.00%
EPS 11.29 8.48 3.76 11.96 9.18 6.28 3.88 103.42%
  QoQ % 33.14% 125.53% -68.56% 30.28% 46.18% 61.86% -
  Horiz. % 290.98% 218.56% 96.91% 308.25% 236.60% 161.86% 100.00%
DPS 8.99 5.99 3.00 12.48 8.99 5.99 3.00 107.44%
  QoQ % 50.08% 99.67% -75.96% 38.82% 50.08% 99.67% -
  Horiz. % 299.67% 199.67% 100.00% 416.00% 299.67% 199.67% 100.00%
NAPS 0.1274 0.1303 0.1233 0.1207 0.1135 0.1072 0.1108 9.73%
  QoQ % -2.23% 5.68% 2.15% 6.34% 5.88% -3.25% -
  Horiz. % 114.98% 117.60% 111.28% 108.94% 102.44% 96.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 2.8100 2.5800 2.7000 2.7200 2.8500 2.9200 2.7700 -
P/RPS 3.53 4.89 10.60 2.52 3.52 5.45 10.59 -51.83%
  QoQ % -27.81% -53.87% 320.63% -28.41% -35.41% -48.54% -
  Horiz. % 33.33% 46.18% 100.09% 23.80% 33.24% 51.46% 100.00%
P/EPS 24.86 30.39 71.81 22.70 31.01 46.42 71.39 -50.41%
  QoQ % -18.20% -57.68% 216.34% -26.80% -33.20% -34.98% -
  Horiz. % 34.82% 42.57% 100.59% 31.80% 43.44% 65.02% 100.00%
EY 4.02 3.29 1.39 4.40 3.22 2.15 1.40 101.63%
  QoQ % 22.19% 136.69% -68.41% 36.65% 49.77% 53.57% -
  Horiz. % 287.14% 235.00% 99.29% 314.29% 230.00% 153.57% 100.00%
DY 3.20 2.33 1.11 4.60 3.16 2.05 1.08 105.89%
  QoQ % 37.34% 109.91% -75.87% 45.57% 54.15% 89.81% -
  Horiz. % 296.30% 215.74% 102.78% 425.93% 292.59% 189.81% 100.00%
P/NAPS 22.04 19.77 21.88 22.50 25.09 27.21 24.98 -7.99%
  QoQ % 11.48% -9.64% -2.76% -10.32% -7.79% 8.93% -
  Horiz. % 88.23% 79.14% 87.59% 90.07% 100.44% 108.93% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 06/12/17 14/09/17 14/06/17 28/03/17 07/12/16 14/09/16 31/05/16 -
Price 2.8000 2.6300 2.6700 2.8700 2.6500 2.9500 2.7600 -
P/RPS 3.52 4.99 10.49 2.66 3.27 5.50 10.55 -51.80%
  QoQ % -29.46% -52.43% 294.36% -18.65% -40.55% -47.87% -
  Horiz. % 33.36% 47.30% 99.43% 25.21% 31.00% 52.13% 100.00%
P/EPS 24.77 30.98 71.01 23.96 28.84 46.90 71.13 -50.41%
  QoQ % -20.05% -56.37% 196.37% -16.92% -38.51% -34.06% -
  Horiz. % 34.82% 43.55% 99.83% 33.68% 40.55% 65.94% 100.00%
EY 4.04 3.23 1.41 4.17 3.47 2.13 1.41 101.35%
  QoQ % 25.08% 129.08% -66.19% 20.17% 62.91% 51.06% -
  Horiz. % 286.52% 229.08% 100.00% 295.74% 246.10% 151.06% 100.00%
DY 3.21 2.28 1.12 4.36 3.40 2.03 1.09 105.05%
  QoQ % 40.79% 103.57% -74.31% 28.24% 67.49% 86.24% -
  Horiz. % 294.50% 209.17% 102.75% 400.00% 311.93% 186.24% 100.00%
P/NAPS 21.96 20.15 21.64 23.74 23.33 27.49 24.89 -7.99%
  QoQ % 8.98% -6.89% -8.85% 1.76% -15.13% 10.45% -
  Horiz. % 88.23% 80.96% 86.94% 95.38% 93.73% 110.45% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers