Highlights

[ASTRO] QoQ Cumulative Quarter Result on 2016-10-31 [#3]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 07-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Oct-2016  [#3]
Profit Trend QoQ -     46.09%    YoY -     16.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 2,745,843 1,326,094 5,612,647 4,215,159 2,791,124 1,362,781 5,475,371 -36.91%
  QoQ % 107.06% -76.37% 33.15% 51.02% 104.81% -75.11% -
  Horiz. % 50.15% 24.22% 102.51% 76.98% 50.98% 24.89% 100.00%
PBT 608,716 269,500 845,513 657,735 448,985 280,073 829,390 -18.65%
  QoQ % 125.87% -68.13% 28.55% 46.49% 60.31% -66.23% -
  Horiz. % 73.39% 32.49% 101.94% 79.30% 54.13% 33.77% 100.00%
Tax -171,274 -77,148 -228,521 -183,693 -123,597 -78,935 -221,429 -15.75%
  QoQ % -122.01% 66.24% -24.40% -48.62% -56.58% 64.35% -
  Horiz. % 77.35% 34.84% 103.20% 82.96% 55.82% 35.65% 100.00%
NP 437,442 192,352 616,992 474,042 325,388 201,138 607,961 -19.72%
  QoQ % 127.42% -68.82% 30.16% 45.69% 61.77% -66.92% -
  Horiz. % 71.95% 31.64% 101.49% 77.97% 53.52% 33.08% 100.00%
NP to SH 442,165 195,823 623,683 478,606 327,603 202,174 615,318 -19.79%
  QoQ % 125.80% -68.60% 30.31% 46.09% 62.04% -67.14% -
  Horiz. % 71.86% 31.82% 101.36% 77.78% 53.24% 32.86% 100.00%
Tax Rate 28.14 % 28.63 % 27.03 % 27.93 % 27.53 % 28.18 % 26.70 % 3.57%
  QoQ % -1.71% 5.92% -3.22% 1.45% -2.31% 5.54% -
  Horiz. % 105.39% 107.23% 101.24% 104.61% 103.11% 105.54% 100.00%
Total Cost 2,308,401 1,133,742 4,995,655 3,741,117 2,465,736 1,161,643 4,867,410 -39.21%
  QoQ % 103.61% -77.31% 33.53% 51.72% 112.26% -76.13% -
  Horiz. % 47.43% 23.29% 102.63% 76.86% 50.66% 23.87% 100.00%
Net Worth 679,652 642,674 629,409 591,617 558,852 577,863 613,237 7.10%
  QoQ % 5.75% 2.11% 6.39% 5.86% -3.29% -5.77% -
  Horiz. % 110.83% 104.80% 102.64% 96.47% 91.13% 94.23% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 312,484 156,241 650,754 468,711 312,498 156,320 624,160 -36.98%
  QoQ % 100.00% -75.99% 38.84% 49.99% 99.91% -74.96% -
  Horiz. % 50.06% 25.03% 104.26% 75.09% 50.07% 25.04% 100.00%
Div Payout % 70.67 % 79.79 % 104.34 % 97.93 % 95.39 % 77.32 % 101.44 % -21.43%
  QoQ % -11.43% -23.53% 6.55% 2.66% 23.37% -23.78% -
  Horiz. % 69.67% 78.66% 102.86% 96.54% 94.04% 76.22% 100.00%
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 679,652 642,674 629,409 591,617 558,852 577,863 613,237 7.10%
  QoQ % 5.75% 2.11% 6.39% 5.86% -3.29% -5.77% -
  Horiz. % 110.83% 104.80% 102.64% 96.47% 91.13% 94.23% 100.00%
NOSH 5,208,068 5,208,058 5,206,035 5,207,900 5,208,314 5,210,669 5,201,335 0.09%
  QoQ % 0.00% 0.04% -0.04% -0.01% -0.05% 0.18% -
  Horiz. % 100.13% 100.13% 100.09% 100.13% 100.13% 100.18% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 15.93 % 14.51 % 10.99 % 11.25 % 11.66 % 14.76 % 11.10 % 27.26%
  QoQ % 9.79% 32.03% -2.31% -3.52% -21.00% 32.97% -
  Horiz. % 143.51% 130.72% 99.01% 101.35% 105.05% 132.97% 100.00%
ROE 65.06 % 30.47 % 99.09 % 80.90 % 58.62 % 34.99 % 100.34 % -25.11%
  QoQ % 113.52% -69.25% 22.48% 38.01% 67.53% -65.13% -
  Horiz. % 64.84% 30.37% 98.75% 80.63% 58.42% 34.87% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 52.72 25.46 107.81 80.94 53.59 26.15 105.27 -36.96%
  QoQ % 107.07% -76.38% 33.20% 51.04% 104.93% -75.16% -
  Horiz. % 50.08% 24.19% 102.41% 76.89% 50.91% 24.84% 100.00%
EPS 8.49 3.76 11.98 9.19 6.29 3.88 11.83 -19.86%
  QoQ % 125.80% -68.61% 30.36% 46.10% 62.11% -67.20% -
  Horiz. % 71.77% 31.78% 101.27% 77.68% 53.17% 32.80% 100.00%
DPS 6.00 3.00 12.50 9.00 6.00 3.00 12.00 -37.03%
  QoQ % 100.00% -76.00% 38.89% 50.00% 100.00% -75.00% -
  Horiz. % 50.00% 25.00% 104.17% 75.00% 50.00% 25.00% 100.00%
NAPS 0.1305 0.1234 0.1209 0.1136 0.1073 0.1109 0.1179 7.01%
  QoQ % 5.75% 2.07% 6.43% 5.87% -3.25% -5.94% -
  Horiz. % 110.69% 104.66% 102.54% 96.35% 91.01% 94.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 52.66 25.43 107.64 80.84 53.53 26.14 105.01 -36.91%
  QoQ % 107.08% -76.37% 33.15% 51.02% 104.78% -75.11% -
  Horiz. % 50.15% 24.22% 102.50% 76.98% 50.98% 24.89% 100.00%
EPS 8.48 3.76 11.96 9.18 6.28 3.88 11.80 -19.79%
  QoQ % 125.53% -68.56% 30.28% 46.18% 61.86% -67.12% -
  Horiz. % 71.86% 31.86% 101.36% 77.80% 53.22% 32.88% 100.00%
DPS 5.99 3.00 12.48 8.99 5.99 3.00 11.97 -37.00%
  QoQ % 99.67% -75.96% 38.82% 50.08% 99.67% -74.94% -
  Horiz. % 50.04% 25.06% 104.26% 75.10% 50.04% 25.06% 100.00%
NAPS 0.1303 0.1233 0.1207 0.1135 0.1072 0.1108 0.1176 7.08%
  QoQ % 5.68% 2.15% 6.34% 5.88% -3.25% -5.78% -
  Horiz. % 110.80% 104.85% 102.64% 96.51% 91.16% 94.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 2.5800 2.7000 2.7200 2.8500 2.9200 2.7700 2.7900 -
P/RPS 4.89 10.60 2.52 3.52 5.45 10.59 2.65 50.50%
  QoQ % -53.87% 320.63% -28.41% -35.41% -48.54% 299.62% -
  Horiz. % 184.53% 400.00% 95.09% 132.83% 205.66% 399.62% 100.00%
P/EPS 30.39 71.81 22.70 31.01 46.42 71.39 23.58 18.45%
  QoQ % -57.68% 216.34% -26.80% -33.20% -34.98% 202.76% -
  Horiz. % 128.88% 304.54% 96.27% 131.51% 196.86% 302.76% 100.00%
EY 3.29 1.39 4.40 3.22 2.15 1.40 4.24 -15.57%
  QoQ % 136.69% -68.41% 36.65% 49.77% 53.57% -66.98% -
  Horiz. % 77.59% 32.78% 103.77% 75.94% 50.71% 33.02% 100.00%
DY 2.33 1.11 4.60 3.16 2.05 1.08 4.30 -33.56%
  QoQ % 109.91% -75.87% 45.57% 54.15% 89.81% -74.88% -
  Horiz. % 54.19% 25.81% 106.98% 73.49% 47.67% 25.12% 100.00%
P/NAPS 19.77 21.88 22.50 25.09 27.21 24.98 23.66 -11.30%
  QoQ % -9.64% -2.76% -10.32% -7.79% 8.93% 5.58% -
  Horiz. % 83.56% 92.48% 95.10% 106.04% 115.00% 105.58% 100.00%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 14/09/17 14/06/17 28/03/17 07/12/16 14/09/16 31/05/16 22/03/16 -
Price 2.6300 2.6700 2.8700 2.6500 2.9500 2.7600 3.0000 -
P/RPS 4.99 10.49 2.66 3.27 5.50 10.55 2.85 45.32%
  QoQ % -52.43% 294.36% -18.65% -40.55% -47.87% 270.18% -
  Horiz. % 175.09% 368.07% 93.33% 114.74% 192.98% 370.18% 100.00%
P/EPS 30.98 71.01 23.96 28.84 46.90 71.13 25.36 14.29%
  QoQ % -56.37% 196.37% -16.92% -38.51% -34.06% 180.48% -
  Horiz. % 122.16% 280.01% 94.48% 113.72% 184.94% 280.48% 100.00%
EY 3.23 1.41 4.17 3.47 2.13 1.41 3.94 -12.42%
  QoQ % 129.08% -66.19% 20.17% 62.91% 51.06% -64.21% -
  Horiz. % 81.98% 35.79% 105.84% 88.07% 54.06% 35.79% 100.00%
DY 2.28 1.12 4.36 3.40 2.03 1.09 4.00 -31.28%
  QoQ % 103.57% -74.31% 28.24% 67.49% 86.24% -72.75% -
  Horiz. % 57.00% 28.00% 109.00% 85.00% 50.75% 27.25% 100.00%
P/NAPS 20.15 21.64 23.74 23.33 27.49 24.89 25.45 -14.43%
  QoQ % -6.89% -8.85% 1.76% -15.13% 10.45% -2.20% -
  Horiz. % 79.17% 85.03% 93.28% 91.67% 108.02% 97.80% 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.
 


 

1953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.790.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.1550.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.830.00 
Partners & Brokers