Highlights

[ASTRO] QoQ Quarter Result on 2018-10-31 [#3]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 05-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Oct-2018  [#3]
Profit Trend QoQ -     824.15%    YoY -     4.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 1,236,382 1,234,402 1,367,801 1,383,868 1,416,439 1,310,940 1,388,253 -7.45%
  QoQ % 0.16% -9.75% -1.16% -2.30% 8.05% -5.57% -
  Horiz. % 89.06% 88.92% 98.53% 99.68% 102.03% 94.43% 100.00%
PBT 220,791 226,503 171,356 215,694 29,204 234,891 258,439 -9.99%
  QoQ % -2.52% 32.18% -20.56% 638.58% -87.57% -9.11% -
  Horiz. % 85.43% 87.64% 66.30% 83.46% 11.30% 90.89% 100.00%
Tax -52,946 -57,188 -52,715 -62,075 -14,515 -61,016 -77,904 -22.75%
  QoQ % 7.42% -8.49% 15.08% -327.66% 76.21% 21.68% -
  Horiz. % 67.96% 73.41% 67.67% 79.68% 18.63% 78.32% 100.00%
NP 167,845 169,315 118,641 153,619 14,689 173,875 180,535 -4.76%
  QoQ % -0.87% 42.71% -22.77% 945.81% -91.55% -3.69% -
  Horiz. % 92.97% 93.79% 65.72% 85.09% 8.14% 96.31% 100.00%
NP to SH 169,336 176,196 118,398 153,215 16,579 174,729 181,787 -4.63%
  QoQ % -3.89% 48.82% -22.72% 824.15% -90.51% -3.88% -
  Horiz. % 93.15% 96.92% 65.13% 84.28% 9.12% 96.12% 100.00%
Tax Rate 23.98 % 25.25 % 30.76 % 28.78 % 49.70 % 25.98 % 30.14 % -14.17%
  QoQ % -5.03% -17.91% 6.88% -42.09% 91.30% -13.80% -
  Horiz. % 79.56% 83.78% 102.06% 95.49% 164.90% 86.20% 100.00%
Total Cost 1,068,537 1,065,087 1,249,160 1,230,249 1,401,750 1,137,065 1,207,718 -7.86%
  QoQ % 0.32% -14.74% 1.54% -12.23% 23.28% -5.85% -
  Horiz. % 88.48% 88.19% 103.43% 101.87% 116.07% 94.15% 100.00%
Net Worth 757,308 692,982 585,046 614,718 580,305 684,582 653,821 10.32%
  QoQ % 9.28% 18.45% -4.83% 5.93% -15.23% 4.70% -
  Horiz. % 115.83% 105.99% 89.48% 94.02% 88.76% 104.70% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 104,528 104,286 78,214 130,347 130,347 130,347 182,485 -31.10%
  QoQ % 0.23% 33.33% -40.00% 0.00% 0.00% -28.57% -
  Horiz. % 57.28% 57.15% 42.86% 71.43% 71.43% 71.43% 100.00%
Div Payout % 61.73 % 59.19 % 66.06 % 85.07 % 786.22 % 74.60 % 100.38 % -27.75%
  QoQ % 4.29% -10.40% -22.35% -89.18% 953.91% -25.68% -
  Horiz. % 61.50% 58.97% 65.81% 84.75% 783.24% 74.32% 100.00%
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 757,308 692,982 585,046 614,718 580,305 684,582 653,821 10.32%
  QoQ % 9.28% 18.45% -4.83% 5.93% -15.23% 4.70% -
  Horiz. % 115.83% 105.99% 89.48% 94.02% 88.76% 104.70% 100.00%
NOSH 5,226,419 5,214,314 5,214,314 5,213,900 5,213,883 5,213,883 5,213,883 0.16%
  QoQ % 0.23% 0.00% 0.01% 0.00% 0.00% 0.00% -
  Horiz. % 100.24% 100.01% 100.01% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 13.58 % 13.72 % 8.67 % 11.10 % 1.04 % 13.26 % 13.00 % 2.96%
  QoQ % -1.02% 58.25% -21.89% 967.31% -92.16% 2.00% -
  Horiz. % 104.46% 105.54% 66.69% 85.38% 8.00% 102.00% 100.00%
ROE 22.36 % 25.43 % 20.24 % 24.92 % 2.86 % 25.52 % 27.80 % -13.55%
  QoQ % -12.07% 25.64% -18.78% 771.33% -88.79% -8.20% -
  Horiz. % 80.43% 91.47% 72.81% 89.64% 10.29% 91.80% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 23.66 23.67 26.23 26.54 27.17 25.14 26.63 -7.60%
  QoQ % -0.04% -9.76% -1.17% -2.32% 8.07% -5.60% -
  Horiz. % 88.85% 88.88% 98.50% 99.66% 102.03% 94.40% 100.00%
EPS 3.24 3.38 2.27 2.94 0.32 3.35 3.49 -4.85%
  QoQ % -4.14% 48.90% -22.79% 818.75% -90.45% -4.01% -
  Horiz. % 92.84% 96.85% 65.04% 84.24% 9.17% 95.99% 100.00%
DPS 2.00 2.00 1.50 2.50 2.50 2.50 3.50 -31.21%
  QoQ % 0.00% 33.33% -40.00% 0.00% 0.00% -28.57% -
  Horiz. % 57.14% 57.14% 42.86% 71.43% 71.43% 71.43% 100.00%
NAPS 0.1449 0.1329 0.1122 0.1179 0.1113 0.1313 0.1254 10.14%
  QoQ % 9.03% 18.45% -4.83% 5.93% -15.23% 4.70% -
  Horiz. % 115.55% 105.98% 89.47% 94.02% 88.76% 104.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,226,419
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 23.66 23.62 26.17 26.48 27.10 25.08 26.56 -7.44%
  QoQ % 0.17% -9.74% -1.17% -2.29% 8.05% -5.57% -
  Horiz. % 89.08% 88.93% 98.53% 99.70% 102.03% 94.43% 100.00%
EPS 3.24 3.37 2.27 2.93 0.32 3.34 3.48 -4.66%
  QoQ % -3.86% 48.46% -22.53% 815.63% -90.42% -4.02% -
  Horiz. % 93.10% 96.84% 65.23% 84.20% 9.20% 95.98% 100.00%
DPS 2.00 2.00 1.50 2.49 2.49 2.49 3.49 -31.08%
  QoQ % 0.00% 33.33% -39.76% 0.00% 0.00% -28.65% -
  Horiz. % 57.31% 57.31% 42.98% 71.35% 71.35% 71.35% 100.00%
NAPS 0.1449 0.1326 0.1119 0.1176 0.1110 0.1310 0.1251 10.32%
  QoQ % 9.28% 18.50% -4.85% 5.95% -15.27% 4.72% -
  Horiz. % 115.83% 106.00% 89.45% 94.00% 88.73% 104.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 1.4500 1.4500 1.6800 1.3500 1.8300 1.9100 2.6000 -
P/RPS 6.13 6.13 6.40 5.09 6.74 7.60 9.76 -26.72%
  QoQ % 0.00% -4.22% 25.74% -24.48% -11.32% -22.13% -
  Horiz. % 62.81% 62.81% 65.57% 52.15% 69.06% 77.87% 100.00%
P/EPS 44.75 42.91 73.99 45.94 575.51 56.99 74.57 -28.92%
  QoQ % 4.29% -42.01% 61.06% -92.02% 909.84% -23.58% -
  Horiz. % 60.01% 57.54% 99.22% 61.61% 771.77% 76.42% 100.00%
EY 2.23 2.33 1.35 2.18 0.17 1.75 1.34 40.56%
  QoQ % -4.29% 72.59% -38.07% 1,182.35% -90.29% 30.60% -
  Horiz. % 166.42% 173.88% 100.75% 162.69% 12.69% 130.60% 100.00%
DY 1.38 1.38 0.89 1.85 1.37 1.31 1.35 1.48%
  QoQ % 0.00% 55.06% -51.89% 35.04% 4.58% -2.96% -
  Horiz. % 102.22% 102.22% 65.93% 137.04% 101.48% 97.04% 100.00%
P/NAPS 10.01 10.91 14.97 11.45 16.44 14.55 20.73 -38.53%
  QoQ % -8.25% -27.12% 30.74% -30.35% 12.99% -29.81% -
  Horiz. % 48.29% 52.63% 72.21% 55.23% 79.31% 70.19% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 12/09/19 25/06/19 - 05/12/18 26/09/18 06/06/18 28/03/18 -
Price 1.3400 1.5100 1.5300 1.2900 1.6600 1.8300 2.0200 -
P/RPS 5.66 6.38 5.83 4.86 6.11 7.28 7.59 -17.81%
  QoQ % -11.29% 9.43% 19.96% -20.46% -16.07% -4.08% -
  Horiz. % 74.57% 84.06% 76.81% 64.03% 80.50% 95.92% 100.00%
P/EPS 41.36 44.69 67.38 43.90 522.05 54.61 57.94 -20.18%
  QoQ % -7.45% -33.67% 53.49% -91.59% 855.96% -5.75% -
  Horiz. % 71.38% 77.13% 116.29% 75.77% 901.02% 94.25% 100.00%
EY 2.42 2.24 1.48 2.28 0.19 1.83 1.73 25.15%
  QoQ % 8.04% 51.35% -35.09% 1,100.00% -89.62% 5.78% -
  Horiz. % 139.88% 129.48% 85.55% 131.79% 10.98% 105.78% 100.00%
DY 1.49 1.32 0.98 1.94 1.51 1.37 1.73 -9.50%
  QoQ % 12.88% 34.69% -49.48% 28.48% 10.22% -20.81% -
  Horiz. % 86.13% 76.30% 56.65% 112.14% 87.28% 79.19% 100.00%
P/NAPS 9.25 11.36 13.64 10.94 14.91 13.94 16.11 -30.99%
  QoQ % -18.57% -16.72% 24.68% -26.63% 6.96% -13.47% -
  Horiz. % 57.42% 70.52% 84.67% 67.91% 92.55% 86.53% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.8450.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers