Highlights

[ASTRO] QoQ Cumulative Quarter Result on 2018-01-31 [#4]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 28-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Jan-2018  [#4]
Profit Trend QoQ -     30.87%    YoY -     23.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 4,111,247 2,727,379 1,310,940 5,530,753 4,142,500 2,745,843 1,326,094 112.18%
  QoQ % 50.74% 108.05% -76.30% 33.51% 50.86% 107.06% -
  Horiz. % 310.03% 205.67% 98.86% 417.07% 312.38% 207.06% 100.00%
PBT 479,789 264,095 234,891 1,073,151 814,712 608,716 269,500 46.74%
  QoQ % 81.67% 12.43% -78.11% 31.72% 33.84% 125.87% -
  Horiz. % 178.03% 97.99% 87.16% 398.20% 302.30% 225.87% 100.00%
Tax -137,606 -75,531 -61,016 -309,175 -231,271 -171,274 -77,148 46.92%
  QoQ % -82.18% -23.79% 80.26% -33.69% -35.03% -122.01% -
  Horiz. % 178.37% 97.90% 79.09% 400.76% 299.78% 222.01% 100.00%
NP 342,183 188,564 173,875 763,976 583,441 437,442 192,352 46.66%
  QoQ % 81.47% 8.45% -77.24% 30.94% 33.38% 127.42% -
  Horiz. % 177.89% 98.03% 90.39% 397.18% 303.32% 227.42% 100.00%
NP to SH 344,523 191,308 174,729 770,636 588,849 442,165 195,823 45.59%
  QoQ % 80.09% 9.49% -77.33% 30.87% 33.17% 125.80% -
  Horiz. % 175.94% 97.69% 89.23% 393.54% 300.70% 225.80% 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 3,769,064 2,538,815 1,137,065 4,766,777 3,559,059 2,308,401 1,133,742 122.26%
  QoQ % 48.46% 123.28% -76.15% 33.93% 54.18% 103.61% -
  Horiz. % 332.44% 223.93% 100.29% 420.45% 313.92% 203.61% 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 391,042 260,694 130,347 651,735 468,909 312,484 156,241 84.03%
  QoQ % 50.00% 100.00% -80.00% 38.99% 50.06% 100.00% -
  Horiz. % 250.28% 166.85% 83.43% 417.13% 300.12% 200.00% 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 56.05 % 32.97 % 25.52 % 117.87 % 88.64 % 65.06 % 30.47 % 49.96%
  QoQ % 70.00% 29.19% -78.35% 32.98% 36.24% 113.52% -
  Horiz. % 183.95% 108.20% 83.75% 386.84% 290.91% 213.52% 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 78.85 52.31 25.14 106.08 79.51 52.72 25.46 112.03%
  QoQ % 50.74% 108.07% -76.30% 33.42% 50.82% 107.07% -
  Horiz. % 309.70% 205.46% 98.74% 416.65% 312.29% 207.07% 100.00%
EPS 6.61 3.67 3.35 14.79 11.30 8.49 3.76 45.51%
  QoQ % 80.11% 9.55% -77.35% 30.88% 33.10% 125.80% -
  Horiz. % 175.80% 97.61% 89.10% 393.35% 300.53% 225.80% 100.00%
DPS 7.50 5.00 2.50 12.50 9.00 6.00 3.00 83.89%
  QoQ % 50.00% 100.00% -80.00% 38.89% 50.00% 100.00% -
  Horiz. % 250.00% 166.67% 83.33% 416.67% 300.00% 200.00% 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 78.85 52.31 25.14 106.07 79.44 52.66 25.43 112.20%
  QoQ % 50.74% 108.07% -76.30% 33.52% 50.85% 107.08% -
  Horiz. % 310.07% 205.70% 98.86% 417.11% 312.39% 207.08% 100.00%
EPS 6.61 3.67 3.35 14.78 11.29 8.48 3.76 45.51%
  QoQ % 80.11% 9.55% -77.33% 30.91% 33.14% 125.53% -
  Horiz. % 175.80% 97.61% 89.10% 393.09% 300.27% 225.53% 100.00%
DPS 7.50 5.00 2.50 12.50 8.99 5.99 3.00 83.89%
  QoQ % 50.00% 100.00% -80.00% 39.04% 50.08% 99.67% -
  Horiz. % 250.00% 166.67% 83.33% 416.67% 299.67% 199.67% 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 1.71 3.50 7.60 2.45 3.53 4.89 10.60 -70.27%
  QoQ % -51.14% -53.95% 210.20% -30.59% -27.81% -53.87% -
  Horiz. % 16.13% 33.02% 71.70% 23.11% 33.30% 46.13% 100.00%
P/EPS 20.43 49.87 56.99 17.59 24.86 30.39 71.81 -56.64%
  QoQ % -59.03% -12.49% 223.99% -29.24% -18.20% -57.68% -
  Horiz. % 28.45% 69.45% 79.36% 24.50% 34.62% 42.32% 100.00%
EY 4.89 2.01 1.75 5.68 4.02 3.29 1.39 130.78%
  QoQ % 143.28% 14.86% -69.19% 41.29% 22.19% 136.69% -
  Horiz. % 351.80% 144.60% 125.90% 408.63% 289.21% 236.69% 100.00%
DY 5.56 2.73 1.31 4.81 3.20 2.33 1.11 191.89%
  QoQ % 103.66% 108.40% -72.77% 50.31% 37.34% 109.91% -
  Horiz. % 500.90% 245.95% 118.02% 433.33% 288.29% 209.91% 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 1.64 3.17 7.28 1.90 3.52 4.99 10.49 -70.88%
  QoQ % -48.26% -56.46% 283.16% -46.02% -29.46% -52.43% -
  Horiz. % 15.63% 30.22% 69.40% 18.11% 33.56% 47.57% 100.00%
P/EPS 19.52 45.24 54.61 13.67 24.77 30.98 71.01 -57.62%
  QoQ % -56.85% -17.16% 299.49% -44.81% -20.05% -56.37% -
  Horiz. % 27.49% 63.71% 76.90% 19.25% 34.88% 43.63% 100.00%
EY 5.12 2.21 1.83 7.32 4.04 3.23 1.41 135.69%
  QoQ % 131.67% 20.77% -75.00% 81.19% 25.08% 129.08% -
  Horiz. % 363.12% 156.74% 129.79% 519.15% 286.52% 229.08% 100.00%
DY 5.81 3.01 1.37 6.19 3.21 2.28 1.12 198.77%
  QoQ % 93.02% 119.71% -77.87% 92.83% 40.79% 103.57% -
  Horiz. % 518.75% 268.75% 122.32% 552.68% 286.61% 203.57% 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.
 


 

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