Highlights

[ASTRO] QoQ 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 -     25.80%    YoY -     96.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 1,388,253 1,396,657 1,419,749 1,326,094 1,397,488 1,424,035 -5.38%
  QoQ % -5.57% -0.60% -1.63% 7.06% -5.11% -1.86% -
  Horiz. % 92.06% 97.49% 98.08% 99.70% 93.12% 98.14% 100.00%
PBT 234,891 258,439 205,996 339,216 269,500 187,778 208,750 8.21%
  QoQ % -9.11% 25.46% -39.27% 25.87% 43.52% -10.05% -
  Horiz. % 112.52% 123.80% 98.68% 162.50% 129.10% 89.95% 100.00%
Tax -61,016 -77,904 -59,997 -94,126 -77,148 -44,828 -60,096 1.02%
  QoQ % 21.68% -29.85% 36.26% -22.01% -72.10% 25.41% -
  Horiz. % 101.53% 129.63% 99.84% 156.63% 128.37% 74.59% 100.00%
NP 173,875 180,535 145,999 245,090 192,352 142,950 148,654 11.04%
  QoQ % -3.69% 23.65% -40.43% 27.42% 34.56% -3.84% -
  Horiz. % 116.97% 121.45% 98.21% 164.87% 129.40% 96.16% 100.00%
NP to SH 174,729 181,787 146,684 246,342 195,823 145,077 151,004 10.25%
  QoQ % -3.88% 23.93% -40.46% 25.80% 34.98% -3.93% -
  Horiz. % 115.71% 120.39% 97.14% 163.14% 129.68% 96.07% 100.00%
Tax Rate 25.98 % 30.14 % 29.13 % 27.75 % 28.63 % 23.87 % 28.79 % -6.64%
  QoQ % -13.80% 3.47% 4.97% -3.07% 19.94% -17.09% -
  Horiz. % 90.24% 104.69% 101.18% 96.39% 99.44% 82.91% 100.00%
Total Cost 1,137,065 1,207,718 1,250,658 1,174,659 1,133,742 1,254,538 1,275,381 -7.39%
  QoQ % -5.85% -3.43% 6.47% 3.61% -9.63% -1.63% -
  Horiz. % 89.15% 94.69% 98.06% 92.10% 88.89% 98.37% 100.00%
Net Worth 684,582 653,821 664,287 679,653 642,674 628,666 591,519 10.26%
  QoQ % 4.70% -1.58% -2.26% 5.75% 2.23% 6.28% -
  Horiz. % 115.73% 110.53% 112.30% 114.90% 108.65% 106.28% 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 130,347 182,485 156,303 156,242 156,241 181,996 156,211 -11.40%
  QoQ % -28.57% 16.75% 0.04% 0.00% -14.15% 16.51% -
  Horiz. % 83.44% 116.82% 100.06% 100.02% 100.02% 116.51% 100.00%
Div Payout % 74.60 % 100.38 % 106.56 % 63.42 % 79.79 % 125.45 % 103.45 % -19.63%
  QoQ % -25.68% -5.80% 68.02% -20.52% -36.40% 21.27% -
  Horiz. % 72.11% 97.03% 103.01% 61.30% 77.13% 121.27% 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 684,582 653,821 664,287 679,653 642,674 628,666 591,519 10.26%
  QoQ % 4.70% -1.58% -2.26% 5.75% 2.23% 6.28% -
  Horiz. % 115.73% 110.53% 112.30% 114.90% 108.65% 106.28% 100.00%
NOSH 5,213,883 5,213,883 5,210,100 5,208,076 5,208,058 5,199,892 5,207,034 0.09%
  QoQ % 0.00% 0.07% 0.04% 0.00% 0.16% -0.14% -
  Horiz. % 100.13% 100.13% 100.06% 100.02% 100.02% 99.86% 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 % 13.00 % 10.45 % 17.26 % 14.51 % 10.23 % 10.44 % 17.33%
  QoQ % 2.00% 24.40% -39.46% 18.95% 41.84% -2.01% -
  Horiz. % 127.01% 124.52% 100.10% 165.33% 138.98% 97.99% 100.00%
ROE 25.52 % 27.80 % 22.08 % 36.25 % 30.47 % 23.08 % 25.53 % -0.03%
  QoQ % -8.20% 25.91% -39.09% 18.97% 32.02% -9.60% -
  Horiz. % 99.96% 108.89% 86.49% 141.99% 119.35% 90.40% 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 26.63 26.81 27.26 25.46 26.88 27.35 -5.48%
  QoQ % -5.60% -0.67% -1.65% 7.07% -5.28% -1.72% -
  Horiz. % 91.92% 97.37% 98.03% 99.67% 93.09% 98.28% 100.00%
EPS 3.35 3.49 2.81 4.73 3.76 2.79 2.90 10.12%
  QoQ % -4.01% 24.20% -40.59% 25.80% 34.77% -3.79% -
  Horiz. % 115.52% 120.34% 96.90% 163.10% 129.66% 96.21% 100.00%
DPS 2.50 3.50 3.00 3.00 3.00 3.50 3.00 -11.47%
  QoQ % -28.57% 16.67% 0.00% 0.00% -14.29% 16.67% -
  Horiz. % 83.33% 116.67% 100.00% 100.00% 100.00% 116.67% 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 26.62 26.79 27.23 25.43 26.80 27.31 -5.38%
  QoQ % -5.56% -0.63% -1.62% 7.08% -5.11% -1.87% -
  Horiz. % 92.05% 97.47% 98.10% 99.71% 93.12% 98.13% 100.00%
EPS 3.35 3.49 2.81 4.72 3.76 2.78 2.90 10.12%
  QoQ % -4.01% 24.20% -40.47% 25.53% 35.25% -4.14% -
  Horiz. % 115.52% 120.34% 96.90% 162.76% 129.66% 95.86% 100.00%
DPS 2.50 3.50 3.00 3.00 3.00 3.49 3.00 -11.47%
  QoQ % -28.57% 16.67% 0.00% 0.00% -14.04% 16.33% -
  Horiz. % 83.33% 116.67% 100.00% 100.00% 100.00% 116.33% 100.00%
NAPS 0.1313 0.1254 0.1274 0.1303 0.1233 0.1206 0.1134 10.29%
  QoQ % 4.70% -1.57% -2.23% 5.68% 2.24% 6.35% -
  Horiz. % 115.78% 110.58% 112.35% 114.90% 108.73% 106.35% 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 9.76 10.48 9.46 10.60 10.12 10.42 -19.02%
  QoQ % -22.13% -6.87% 10.78% -10.75% 4.74% -2.88% -
  Horiz. % 72.94% 93.67% 100.58% 90.79% 101.73% 97.12% 100.00%
P/EPS 56.99 74.57 99.81 54.55 71.81 97.49 98.28 -30.53%
  QoQ % -23.58% -25.29% 82.97% -24.04% -26.34% -0.80% -
  Horiz. % 57.99% 75.88% 101.56% 55.50% 73.07% 99.20% 100.00%
EY 1.75 1.34 1.00 1.83 1.39 1.03 1.02 43.46%
  QoQ % 30.60% 34.00% -45.36% 31.65% 34.95% 0.98% -
  Horiz. % 171.57% 131.37% 98.04% 179.41% 136.27% 100.98% 100.00%
DY 1.31 1.35 1.07 1.16 1.11 1.29 1.05 15.94%
  QoQ % -2.96% 26.17% -7.76% 4.50% -13.95% 22.86% -
  Horiz. % 124.76% 128.57% 101.90% 110.48% 105.71% 122.86% 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 7.59 10.45 9.65 10.49 10.68 9.69 -17.40%
  QoQ % -4.08% -27.37% 8.29% -8.01% -1.78% 10.22% -
  Horiz. % 75.13% 78.33% 107.84% 99.59% 108.26% 110.22% 100.00%
P/EPS 54.61 57.94 99.45 55.60 71.01 102.87 91.38 -29.12%
  QoQ % -5.75% -41.74% 78.87% -21.70% -30.97% 12.57% -
  Horiz. % 59.76% 63.41% 108.83% 60.84% 77.71% 112.57% 100.00%
EY 1.83 1.73 1.01 1.80 1.41 0.97 1.09 41.39%
  QoQ % 5.78% 71.29% -43.89% 27.66% 45.36% -11.01% -
  Horiz. % 167.89% 158.72% 92.66% 165.14% 129.36% 88.99% 100.00%
DY 1.37 1.73 1.07 1.14 1.12 1.22 1.13 13.74%
  QoQ % -20.81% 61.68% -6.14% 1.79% -8.20% 7.96% -
  Horiz. % 121.24% 153.10% 94.69% 100.88% 99.12% 107.96% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers