Highlights

[ASTRO] QoQ 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 -     34.98%    YoY -     -3.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 1,388,253 1,396,657 1,419,749 1,326,094 1,397,488 1,424,035 1,428,342 -1.87%
  QoQ % -0.60% -1.63% 7.06% -5.11% -1.86% -0.30% -
  Horiz. % 97.19% 97.78% 99.40% 92.84% 97.84% 99.70% 100.00%
PBT 258,439 205,996 339,216 269,500 187,778 208,750 168,912 32.68%
  QoQ % 25.46% -39.27% 25.87% 43.52% -10.05% 23.59% -
  Horiz. % 153.00% 121.95% 200.82% 159.55% 111.17% 123.59% 100.00%
Tax -77,904 -59,997 -94,126 -77,148 -44,828 -60,096 -44,662 44.76%
  QoQ % -29.85% 36.26% -22.01% -72.10% 25.41% -34.56% -
  Horiz. % 174.43% 134.34% 210.75% 172.74% 100.37% 134.56% 100.00%
NP 180,535 145,999 245,090 192,352 142,950 148,654 124,250 28.20%
  QoQ % 23.65% -40.43% 27.42% 34.56% -3.84% 19.64% -
  Horiz. % 145.30% 117.50% 197.26% 154.81% 115.05% 119.64% 100.00%
NP to SH 181,787 146,684 246,342 195,823 145,077 151,004 125,428 27.98%
  QoQ % 23.93% -40.46% 25.80% 34.98% -3.93% 20.39% -
  Horiz. % 144.93% 116.95% 196.40% 156.12% 115.67% 120.39% 100.00%
Tax Rate 30.14 % 29.13 % 27.75 % 28.63 % 23.87 % 28.79 % 26.44 % 9.10%
  QoQ % 3.47% 4.97% -3.07% 19.94% -17.09% 8.89% -
  Horiz. % 113.99% 110.17% 104.95% 108.28% 90.28% 108.89% 100.00%
Total Cost 1,207,718 1,250,658 1,174,659 1,133,742 1,254,538 1,275,381 1,304,092 -4.98%
  QoQ % -3.43% 6.47% 3.61% -9.63% -1.63% -2.20% -
  Horiz. % 92.61% 95.90% 90.07% 86.94% 96.20% 97.80% 100.00%
Net Worth 653,821 664,287 679,653 642,674 628,666 591,519 558,440 11.05%
  QoQ % -1.58% -2.26% 5.75% 2.23% 6.28% 5.92% -
  Horiz. % 117.08% 118.95% 121.71% 115.08% 112.58% 105.92% 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 182,485 156,303 156,242 156,241 181,996 156,211 156,134 10.93%
  QoQ % 16.75% 0.04% 0.00% -14.15% 16.51% 0.05% -
  Horiz. % 116.88% 100.11% 100.07% 100.07% 116.56% 100.05% 100.00%
Div Payout % 100.38 % 106.56 % 63.42 % 79.79 % 125.45 % 103.45 % 124.48 % -13.33%
  QoQ % -5.80% 68.02% -20.52% -36.40% 21.27% -16.89% -
  Horiz. % 80.64% 85.60% 50.95% 64.10% 100.78% 83.11% 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 653,821 664,287 679,653 642,674 628,666 591,519 558,440 11.05%
  QoQ % -1.58% -2.26% 5.75% 2.23% 6.28% 5.92% -
  Horiz. % 117.08% 118.95% 121.71% 115.08% 112.58% 105.92% 100.00%
NOSH 5,213,883 5,210,100 5,208,076 5,208,058 5,199,892 5,207,034 5,204,481 0.12%
  QoQ % 0.07% 0.04% 0.00% 0.16% -0.14% 0.05% -
  Horiz. % 100.18% 100.11% 100.07% 100.07% 99.91% 100.05% 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 13.00 % 10.45 % 17.26 % 14.51 % 10.23 % 10.44 % 8.70 % 30.61%
  QoQ % 24.40% -39.46% 18.95% 41.84% -2.01% 20.00% -
  Horiz. % 149.43% 120.11% 198.39% 166.78% 117.59% 120.00% 100.00%
ROE 27.80 % 22.08 % 36.25 % 30.47 % 23.08 % 25.53 % 22.46 % 15.24%
  QoQ % 25.91% -39.09% 18.97% 32.02% -9.60% 13.67% -
  Horiz. % 123.78% 98.31% 161.40% 135.66% 102.76% 113.67% 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 26.63 26.81 27.26 25.46 26.88 27.35 27.44 -1.97%
  QoQ % -0.67% -1.65% 7.07% -5.28% -1.72% -0.33% -
  Horiz. % 97.05% 97.70% 99.34% 92.78% 97.96% 99.67% 100.00%
EPS 3.49 2.81 4.73 3.76 2.79 2.90 2.41 27.91%
  QoQ % 24.20% -40.59% 25.80% 34.77% -3.79% 20.33% -
  Horiz. % 144.81% 116.60% 196.27% 156.02% 115.77% 120.33% 100.00%
DPS 3.50 3.00 3.00 3.00 3.50 3.00 3.00 10.79%
  QoQ % 16.67% 0.00% 0.00% -14.29% 16.67% 0.00% -
  Horiz. % 116.67% 100.00% 100.00% 100.00% 116.67% 100.00% 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 26.62 26.79 27.23 25.43 26.80 27.31 27.39 -1.88%
  QoQ % -0.63% -1.62% 7.08% -5.11% -1.87% -0.29% -
  Horiz. % 97.19% 97.81% 99.42% 92.84% 97.85% 99.71% 100.00%
EPS 3.49 2.81 4.72 3.76 2.78 2.90 2.41 27.91%
  QoQ % 24.20% -40.47% 25.53% 35.25% -4.14% 20.33% -
  Horiz. % 144.81% 116.60% 195.85% 156.02% 115.35% 120.33% 100.00%
DPS 3.50 3.00 3.00 3.00 3.49 3.00 2.99 11.04%
  QoQ % 16.67% 0.00% 0.00% -14.04% 16.33% 0.33% -
  Horiz. % 117.06% 100.33% 100.33% 100.33% 116.72% 100.33% 100.00%
NAPS 0.1254 0.1274 0.1303 0.1233 0.1206 0.1134 0.1071 11.06%
  QoQ % -1.57% -2.23% 5.68% 2.24% 6.35% 5.88% -
  Horiz. % 117.09% 118.95% 121.66% 115.13% 112.61% 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 9.76 10.48 9.46 10.60 10.12 10.42 10.64 -5.58%
  QoQ % -6.87% 10.78% -10.75% 4.74% -2.88% -2.07% -
  Horiz. % 91.73% 98.50% 88.91% 99.62% 95.11% 97.93% 100.00%
P/EPS 74.57 99.81 54.55 71.81 97.49 98.28 121.16 -27.58%
  QoQ % -25.29% 82.97% -24.04% -26.34% -0.80% -18.88% -
  Horiz. % 61.55% 82.38% 45.02% 59.27% 80.46% 81.12% 100.00%
EY 1.34 1.00 1.83 1.39 1.03 1.02 0.83 37.50%
  QoQ % 34.00% -45.36% 31.65% 34.95% 0.98% 22.89% -
  Horiz. % 161.45% 120.48% 220.48% 167.47% 124.10% 122.89% 100.00%
DY 1.35 1.07 1.16 1.11 1.29 1.05 1.03 19.71%
  QoQ % 26.17% -7.76% 4.50% -13.95% 22.86% 1.94% -
  Horiz. % 131.07% 103.88% 112.62% 107.77% 125.24% 101.94% 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 7.59 10.45 9.65 10.49 10.68 9.69 10.75 -20.66%
  QoQ % -27.37% 8.29% -8.01% -1.78% 10.22% -9.86% -
  Horiz. % 70.60% 97.21% 89.77% 97.58% 99.35% 90.14% 100.00%
P/EPS 57.94 99.45 55.60 71.01 102.87 91.38 122.41 -39.18%
  QoQ % -41.74% 78.87% -21.70% -30.97% 12.57% -25.35% -
  Horiz. % 47.33% 81.24% 45.42% 58.01% 84.04% 74.65% 100.00%
EY 1.73 1.01 1.80 1.41 0.97 1.09 0.82 64.27%
  QoQ % 71.29% -43.89% 27.66% 45.36% -11.01% 32.93% -
  Horiz. % 210.98% 123.17% 219.51% 171.95% 118.29% 132.93% 100.00%
DY 1.73 1.07 1.14 1.12 1.22 1.13 1.02 42.08%
  QoQ % 61.68% -6.14% 1.79% -8.20% 7.96% 10.78% -
  Horiz. % 169.61% 104.90% 111.76% 109.80% 119.61% 110.78% 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.
 


 

323  385  568  933 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.24-0.03 
 EKOVEST 0.975+0.04 
 EKOVEST-WB 0.485+0.04 
 WCT-WE 0.19+0.03 
 SAPNRG 0.34+0.005 
 IRIS 0.185+0.01 
 KNM 0.205+0.03 
 IWCITY 1.20+0.01 
 BARAKAH 0.1050.00 
 MALTON 0.655+0.04 
Partners & Brokers