Highlights

[ASTRO] QoQ Cumulative Quarter Result on 2017-07-31 [#2]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 14-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Jul-2017  [#2]
Profit Trend QoQ -     125.80%    YoY -     34.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 1,310,940 5,530,753 4,142,500 2,745,843 1,326,094 5,612,647 4,215,159 -54.19%
  QoQ % -76.30% 33.51% 50.86% 107.06% -76.37% 33.15% -
  Horiz. % 31.10% 131.21% 98.28% 65.14% 31.46% 133.15% 100.00%
PBT 234,891 1,073,151 814,712 608,716 269,500 845,513 657,735 -49.76%
  QoQ % -78.11% 31.72% 33.84% 125.87% -68.13% 28.55% -
  Horiz. % 35.71% 163.16% 123.87% 92.55% 40.97% 128.55% 100.00%
Tax -61,016 -309,175 -231,271 -171,274 -77,148 -228,521 -183,693 -52.13%
  QoQ % 80.26% -33.69% -35.03% -122.01% 66.24% -24.40% -
  Horiz. % 33.22% 168.31% 125.90% 93.24% 42.00% 124.40% 100.00%
NP 173,875 763,976 583,441 437,442 192,352 616,992 474,042 -48.85%
  QoQ % -77.24% 30.94% 33.38% 127.42% -68.82% 30.16% -
  Horiz. % 36.68% 161.16% 123.08% 92.28% 40.58% 130.16% 100.00%
NP to SH 174,729 770,636 588,849 442,165 195,823 623,683 478,606 -49.01%
  QoQ % -77.33% 30.87% 33.17% 125.80% -68.60% 30.31% -
  Horiz. % 36.51% 161.02% 123.03% 92.39% 40.92% 130.31% 100.00%
Tax Rate 25.98 % 28.81 % 28.39 % 28.14 % 28.63 % 27.03 % 27.93 % -4.72%
  QoQ % -9.82% 1.48% 0.89% -1.71% 5.92% -3.22% -
  Horiz. % 93.02% 103.15% 101.65% 100.75% 102.51% 96.78% 100.00%
Total Cost 1,137,065 4,766,777 3,559,059 2,308,401 1,133,742 4,995,655 3,741,117 -54.89%
  QoQ % -76.15% 33.93% 54.18% 103.61% -77.31% 33.53% -
  Horiz. % 30.39% 127.42% 95.13% 61.70% 30.30% 133.53% 100.00%
Net Worth 684,582 653,821 664,287 679,652 642,674 629,409 591,617 10.25%
  QoQ % 4.70% -1.58% -2.26% 5.75% 2.11% 6.39% -
  Horiz. % 115.71% 110.51% 112.28% 114.88% 108.63% 106.39% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 130,347 651,735 468,909 312,484 156,241 650,754 468,711 -57.49%
  QoQ % -80.00% 38.99% 50.06% 100.00% -75.99% 38.84% -
  Horiz. % 27.81% 139.05% 100.04% 66.67% 33.33% 138.84% 100.00%
Div Payout % 74.60 % 84.57 % 79.63 % 70.67 % 79.79 % 104.34 % 97.93 % -16.63%
  QoQ % -11.79% 6.20% 12.68% -11.43% -23.53% 6.55% -
  Horiz. % 76.18% 86.36% 81.31% 72.16% 81.48% 106.55% 100.00%
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 684,582 653,821 664,287 679,652 642,674 629,409 591,617 10.25%
  QoQ % 4.70% -1.58% -2.26% 5.75% 2.11% 6.39% -
  Horiz. % 115.71% 110.51% 112.28% 114.88% 108.63% 106.39% 100.00%
NOSH 5,213,883 5,213,883 5,210,100 5,208,068 5,208,058 5,206,035 5,207,900 0.08%
  QoQ % 0.00% 0.07% 0.04% 0.00% 0.04% -0.04% -
  Horiz. % 100.11% 100.11% 100.04% 100.00% 100.00% 99.96% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 13.26 % 13.81 % 14.08 % 15.93 % 14.51 % 10.99 % 11.25 % 11.62%
  QoQ % -3.98% -1.92% -11.61% 9.79% 32.03% -2.31% -
  Horiz. % 117.87% 122.76% 125.16% 141.60% 128.98% 97.69% 100.00%
ROE 25.52 % 117.87 % 88.64 % 65.06 % 30.47 % 99.09 % 80.90 % -53.76%
  QoQ % -78.35% 32.98% 36.24% 113.52% -69.25% 22.48% -
  Horiz. % 31.55% 145.70% 109.57% 80.42% 37.66% 122.48% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 25.14 106.08 79.51 52.72 25.46 107.81 80.94 -54.23%
  QoQ % -76.30% 33.42% 50.82% 107.07% -76.38% 33.20% -
  Horiz. % 31.06% 131.06% 98.23% 65.13% 31.46% 133.20% 100.00%
EPS 3.35 14.79 11.30 8.49 3.76 11.98 9.19 -49.06%
  QoQ % -77.35% 30.88% 33.10% 125.80% -68.61% 30.36% -
  Horiz. % 36.45% 160.94% 122.96% 92.38% 40.91% 130.36% 100.00%
DPS 2.50 12.50 9.00 6.00 3.00 12.50 9.00 -57.53%
  QoQ % -80.00% 38.89% 50.00% 100.00% -76.00% 38.89% -
  Horiz. % 27.78% 138.89% 100.00% 66.67% 33.33% 138.89% 100.00%
NAPS 0.1313 0.1254 0.1275 0.1305 0.1234 0.1209 0.1136 10.16%
  QoQ % 4.70% -1.65% -2.30% 5.75% 2.07% 6.43% -
  Horiz. % 115.58% 110.39% 112.24% 114.88% 108.63% 106.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,314
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 25.14 106.07 79.44 52.66 25.43 107.64 80.84 -54.20%
  QoQ % -76.30% 33.52% 50.85% 107.08% -76.37% 33.15% -
  Horiz. % 31.10% 131.21% 98.27% 65.14% 31.46% 133.15% 100.00%
EPS 3.35 14.78 11.29 8.48 3.76 11.96 9.18 -49.03%
  QoQ % -77.33% 30.91% 33.14% 125.53% -68.56% 30.28% -
  Horiz. % 36.49% 161.00% 122.98% 92.37% 40.96% 130.28% 100.00%
DPS 2.50 12.50 8.99 5.99 3.00 12.48 8.99 -57.50%
  QoQ % -80.00% 39.04% 50.08% 99.67% -75.96% 38.82% -
  Horiz. % 27.81% 139.04% 100.00% 66.63% 33.37% 138.82% 100.00%
NAPS 0.1313 0.1254 0.1274 0.1303 0.1233 0.1207 0.1135 10.23%
  QoQ % 4.70% -1.57% -2.23% 5.68% 2.15% 6.34% -
  Horiz. % 115.68% 110.48% 112.25% 114.80% 108.63% 106.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 1.9100 2.6000 2.8100 2.5800 2.7000 2.7200 2.8500 -
P/RPS 7.60 2.45 3.53 4.89 10.60 2.52 3.52 67.29%
  QoQ % 210.20% -30.59% -27.81% -53.87% 320.63% -28.41% -
  Horiz. % 215.91% 69.60% 100.28% 138.92% 301.14% 71.59% 100.00%
P/EPS 56.99 17.59 24.86 30.39 71.81 22.70 31.01 50.20%
  QoQ % 223.99% -29.24% -18.20% -57.68% 216.34% -26.80% -
  Horiz. % 183.78% 56.72% 80.17% 98.00% 231.57% 73.20% 100.00%
EY 1.75 5.68 4.02 3.29 1.39 4.40 3.22 -33.48%
  QoQ % -69.19% 41.29% 22.19% 136.69% -68.41% 36.65% -
  Horiz. % 54.35% 176.40% 124.84% 102.17% 43.17% 136.65% 100.00%
DY 1.31 4.81 3.20 2.33 1.11 4.60 3.16 -44.49%
  QoQ % -72.77% 50.31% 37.34% 109.91% -75.87% 45.57% -
  Horiz. % 41.46% 152.22% 101.27% 73.73% 35.13% 145.57% 100.00%
P/NAPS 14.55 20.73 22.04 19.77 21.88 22.50 25.09 -30.53%
  QoQ % -29.81% -5.94% 11.48% -9.64% -2.76% -10.32% -
  Horiz. % 57.99% 82.62% 87.84% 78.80% 87.21% 89.68% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 06/06/18 28/03/18 06/12/17 14/09/17 14/06/17 28/03/17 07/12/16 -
Price 1.8300 2.0200 2.8000 2.6300 2.6700 2.8700 2.6500 -
P/RPS 7.28 1.90 3.52 4.99 10.49 2.66 3.27 70.75%
  QoQ % 283.16% -46.02% -29.46% -52.43% 294.36% -18.65% -
  Horiz. % 222.63% 58.10% 107.65% 152.60% 320.80% 81.35% 100.00%
P/EPS 54.61 13.67 24.77 30.98 71.01 23.96 28.84 53.24%
  QoQ % 299.49% -44.81% -20.05% -56.37% 196.37% -16.92% -
  Horiz. % 189.36% 47.40% 85.89% 107.42% 246.22% 83.08% 100.00%
EY 1.83 7.32 4.04 3.23 1.41 4.17 3.47 -34.80%
  QoQ % -75.00% 81.19% 25.08% 129.08% -66.19% 20.17% -
  Horiz. % 52.74% 210.95% 116.43% 93.08% 40.63% 120.17% 100.00%
DY 1.37 6.19 3.21 2.28 1.12 4.36 3.40 -45.54%
  QoQ % -77.87% 92.83% 40.79% 103.57% -74.31% 28.24% -
  Horiz. % 40.29% 182.06% 94.41% 67.06% 32.94% 128.24% 100.00%
P/NAPS 13.94 16.11 21.96 20.15 21.64 23.74 23.33 -29.13%
  QoQ % -13.47% -26.64% 8.98% -6.89% -8.85% 1.76% -
  Horiz. % 59.75% 69.05% 94.13% 86.37% 92.76% 101.76% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers