Highlights

[ASTRO] QoQ TTM Result on 2017-10-31 [#3]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 06-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Oct-2017  [#3]
Profit Trend QoQ -     -0.59%    YoY -     7.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 5,512,289 5,515,599 5,530,753 5,539,988 5,567,366 5,575,959 5,612,646 -1.20%
  QoQ % -0.06% -0.27% -0.17% -0.49% -0.15% -0.65% -
  Horiz. % 98.21% 98.27% 98.54% 98.71% 99.19% 99.35% 100.00%
PBT 728,530 1,038,542 1,073,151 1,002,490 1,005,244 834,940 845,513 -9.48%
  QoQ % -29.85% -3.22% 7.05% -0.27% 20.40% -1.25% -
  Horiz. % 86.16% 122.83% 126.92% 118.57% 118.89% 98.75% 100.00%
Tax -213,432 -293,043 -309,175 -276,099 -276,198 -226,734 -228,521 -4.46%
  QoQ % 27.17% 5.22% -11.98% 0.04% -21.82% 0.78% -
  Horiz. % 93.40% 128.23% 135.29% 120.82% 120.86% 99.22% 100.00%
NP 515,098 745,499 763,976 726,391 729,046 608,206 616,992 -11.37%
  QoQ % -30.91% -2.42% 5.17% -0.36% 19.87% -1.42% -
  Horiz. % 83.49% 120.83% 123.82% 117.73% 118.16% 98.58% 100.00%
NP to SH 519,779 749,542 770,636 733,926 738,246 617,332 623,683 -11.47%
  QoQ % -30.65% -2.74% 5.00% -0.59% 19.59% -1.02% -
  Horiz. % 83.34% 120.18% 123.56% 117.68% 118.37% 98.98% 100.00%
Tax Rate 29.30 % 28.22 % 28.81 % 27.54 % 27.48 % 27.16 % 27.03 % 5.54%
  QoQ % 3.83% -2.05% 4.61% 0.22% 1.18% 0.48% -
  Horiz. % 108.40% 104.40% 106.59% 101.89% 101.66% 100.48% 100.00%
Total Cost 4,997,191 4,770,100 4,766,777 4,813,597 4,838,320 4,967,753 4,995,654 0.02%
  QoQ % 4.76% 0.07% -0.97% -0.51% -2.61% -0.56% -
  Horiz. % 100.03% 95.48% 95.42% 96.36% 96.85% 99.44% 100.00%
Net Worth 580,305 684,582 653,821 664,287 679,653 642,674 628,666 -5.21%
  QoQ % -15.23% 4.70% -1.58% -2.26% 5.75% 2.23% -
  Horiz. % 92.31% 108.89% 104.00% 105.67% 108.11% 102.23% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 599,483 625,378 651,272 650,783 650,691 650,583 650,661 -5.33%
  QoQ % -4.14% -3.98% 0.08% 0.01% 0.02% -0.01% -
  Horiz. % 92.13% 96.11% 100.09% 100.02% 100.00% 99.99% 100.00%
Div Payout % 115.33 % 83.43 % 84.51 % 88.67 % 88.14 % 105.39 % 104.33 % 6.93%
  QoQ % 38.24% -1.28% -4.69% 0.60% -16.37% 1.02% -
  Horiz. % 110.54% 79.97% 81.00% 84.99% 84.48% 101.02% 100.00%
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 580,305 684,582 653,821 664,287 679,653 642,674 628,666 -5.21%
  QoQ % -15.23% 4.70% -1.58% -2.26% 5.75% 2.23% -
  Horiz. % 92.31% 108.89% 104.00% 105.67% 108.11% 102.23% 100.00%
NOSH 5,213,883 5,213,883 5,213,883 5,210,100 5,208,076 5,208,058 5,199,892 0.18%
  QoQ % 0.00% 0.00% 0.07% 0.04% 0.00% 0.16% -
  Horiz. % 100.27% 100.27% 100.27% 100.20% 100.16% 100.16% 100.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 9.34 % 13.52 % 13.81 % 13.11 % 13.09 % 10.91 % 10.99 % -10.30%
  QoQ % -30.92% -2.10% 5.34% 0.15% 19.98% -0.73% -
  Horiz. % 84.99% 123.02% 125.66% 119.29% 119.11% 99.27% 100.00%
ROE 89.57 % 109.49 % 117.87 % 110.48 % 108.62 % 96.06 % 99.21 % -6.61%
  QoQ % -18.19% -7.11% 6.69% 1.71% 13.08% -3.18% -
  Horiz. % 90.28% 110.36% 118.81% 111.36% 109.48% 96.82% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 105.72 105.79 106.08 106.33 106.90 107.06 107.94 -1.38%
  QoQ % -0.07% -0.27% -0.24% -0.53% -0.15% -0.82% -
  Horiz. % 97.94% 98.01% 98.28% 98.51% 99.04% 99.18% 100.00%
EPS 9.97 14.38 14.78 14.09 14.18 11.85 11.99 -11.60%
  QoQ % -30.67% -2.71% 4.90% -0.63% 19.66% -1.17% -
  Horiz. % 83.15% 119.93% 123.27% 117.51% 118.27% 98.83% 100.00%
DPS 11.50 12.00 12.50 12.50 12.50 12.50 12.50 -5.42%
  QoQ % -4.17% -4.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.00% 96.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1113 0.1313 0.1254 0.1275 0.1305 0.1234 0.1209 -5.38%
  QoQ % -15.23% 4.70% -1.65% -2.30% 5.75% 2.07% -
  Horiz. % 92.06% 108.60% 103.72% 105.46% 107.94% 102.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 105.71 105.78 106.07 106.25 106.77 106.94 107.64 -1.20%
  QoQ % -0.07% -0.27% -0.17% -0.49% -0.16% -0.65% -
  Horiz. % 98.21% 98.27% 98.54% 98.71% 99.19% 99.35% 100.00%
EPS 9.97 14.37 14.78 14.08 14.16 11.84 11.96 -11.45%
  QoQ % -30.62% -2.77% 4.97% -0.56% 19.59% -1.00% -
  Horiz. % 83.36% 120.15% 123.58% 117.73% 118.39% 99.00% 100.00%
DPS 11.50 11.99 12.49 12.48 12.48 12.48 12.48 -5.32%
  QoQ % -4.09% -4.00% 0.08% 0.00% 0.00% 0.00% -
  Horiz. % 92.15% 96.07% 100.08% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1113 0.1313 0.1254 0.1274 0.1303 0.1233 0.1206 -5.22%
  QoQ % -15.23% 4.70% -1.57% -2.23% 5.68% 2.24% -
  Horiz. % 92.29% 108.87% 103.98% 105.64% 108.04% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.8300 1.9100 2.6000 2.8100 2.5800 2.7000 2.7200 -
P/RPS 1.73 1.81 2.45 2.64 2.41 2.52 2.52 -22.23%
  QoQ % -4.42% -26.12% -7.20% 9.54% -4.37% 0.00% -
  Horiz. % 68.65% 71.83% 97.22% 104.76% 95.63% 100.00% 100.00%
P/EPS 18.36 13.29 17.59 19.95 18.20 22.78 22.68 -13.17%
  QoQ % 38.15% -24.45% -11.83% 9.62% -20.11% 0.44% -
  Horiz. % 80.95% 58.60% 77.56% 87.96% 80.25% 100.44% 100.00%
EY 5.45 7.53 5.68 5.01 5.49 4.39 4.41 15.21%
  QoQ % -27.62% 32.57% 13.37% -8.74% 25.06% -0.45% -
  Horiz. % 123.58% 170.75% 128.80% 113.61% 124.49% 99.55% 100.00%
DY 6.28 6.28 4.81 4.45 4.84 4.63 4.60 23.14%
  QoQ % 0.00% 30.56% 8.09% -8.06% 4.54% 0.65% -
  Horiz. % 136.52% 136.52% 104.57% 96.74% 105.22% 100.65% 100.00%
P/NAPS 16.44 14.55 20.73 22.04 19.77 21.88 22.50 -18.92%
  QoQ % 12.99% -29.81% -5.94% 11.48% -9.64% -2.76% -
  Horiz. % 73.07% 64.67% 92.13% 97.96% 87.87% 97.24% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 06/06/18 28/03/18 06/12/17 14/09/17 14/06/17 28/03/17 -
Price 1.6600 1.8300 2.0200 2.8000 2.6300 2.7000 2.8700 -
P/RPS 1.57 1.73 1.90 2.63 2.46 2.52 2.66 -29.70%
  QoQ % -9.25% -8.95% -27.76% 6.91% -2.38% -5.26% -
  Horiz. % 59.02% 65.04% 71.43% 98.87% 92.48% 94.74% 100.00%
P/EPS 16.65 12.73 13.67 19.88 18.55 22.78 23.93 -21.53%
  QoQ % 30.79% -6.88% -31.24% 7.17% -18.57% -4.81% -
  Horiz. % 69.58% 53.20% 57.12% 83.08% 77.52% 95.19% 100.00%
EY 6.01 7.86 7.32 5.03 5.39 4.39 4.18 27.47%
  QoQ % -23.54% 7.38% 45.53% -6.68% 22.78% 5.02% -
  Horiz. % 143.78% 188.04% 175.12% 120.33% 128.95% 105.02% 100.00%
DY 6.93 6.56 6.19 4.46 4.75 4.63 4.36 36.31%
  QoQ % 5.64% 5.98% 38.79% -6.11% 2.59% 6.19% -
  Horiz. % 158.94% 150.46% 141.97% 102.29% 108.94% 106.19% 100.00%
P/NAPS 14.91 13.94 16.11 21.96 20.15 21.88 23.74 -26.72%
  QoQ % 6.96% -13.47% -26.64% 8.98% -7.91% -7.83% -
  Horiz. % 62.81% 58.72% 67.86% 92.50% 84.88% 92.17% 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.
 


 

336  327  531  1015 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895-0.075 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.395-0.085 
 IRIS 0.185+0.015 
 MTRONIC-WA 0.03+0.025 
 BARAKAH 0.095+0.005 
 VELESTO 0.315+0.01 
 IMPIANA 0.055-0.01 
 GADANG 0.90-0.045 
 WCT-WE 0.16-0.02 
Partners & Brokers