Highlights

[ASTRO] QoQ TTM 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 -     1.26%    YoY -     -28.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 5,479,048 5,499,500 5,512,289 5,515,599 5,530,753 5,539,988 5,567,366 -1.06%
  QoQ % -0.37% -0.23% -0.06% -0.27% -0.17% -0.49% -
  Horiz. % 98.41% 98.78% 99.01% 99.07% 99.34% 99.51% 100.00%
PBT 651,145 738,228 728,530 1,038,542 1,073,151 1,002,490 1,005,244 -25.08%
  QoQ % -11.80% 1.33% -29.85% -3.22% 7.05% -0.27% -
  Horiz. % 64.77% 73.44% 72.47% 103.31% 106.76% 99.73% 100.00%
Tax -190,321 -215,510 -213,432 -293,043 -309,175 -276,099 -276,198 -21.93%
  QoQ % 11.69% -0.97% 27.17% 5.22% -11.98% 0.04% -
  Horiz. % 68.91% 78.03% 77.27% 106.10% 111.94% 99.96% 100.00%
NP 460,824 522,718 515,098 745,499 763,976 726,391 729,046 -26.29%
  QoQ % -11.84% 1.48% -30.91% -2.42% 5.17% -0.36% -
  Horiz. % 63.21% 71.70% 70.65% 102.26% 104.79% 99.64% 100.00%
NP to SH 462,921 526,310 519,779 749,542 770,636 733,926 738,246 -26.68%
  QoQ % -12.04% 1.26% -30.65% -2.74% 5.00% -0.59% -
  Horiz. % 62.71% 71.29% 70.41% 101.53% 104.39% 99.41% 100.00%
Tax Rate 29.23 % 29.19 % 29.30 % 28.22 % 28.81 % 27.54 % 27.48 % 4.19%
  QoQ % 0.14% -0.38% 3.83% -2.05% 4.61% 0.22% -
  Horiz. % 106.37% 106.22% 106.62% 102.69% 104.84% 100.22% 100.00%
Total Cost 5,018,224 4,976,782 4,997,191 4,770,100 4,766,777 4,813,597 4,838,320 2.46%
  QoQ % 0.83% -0.41% 4.76% 0.07% -0.97% -0.51% -
  Horiz. % 103.72% 102.86% 103.28% 98.59% 98.52% 99.49% 100.00%
Net Worth 585,046 614,718 580,305 684,582 653,821 664,287 679,653 -9.49%
  QoQ % -4.83% 5.93% -15.23% 4.70% -1.58% -2.26% -
  Horiz. % 86.08% 90.45% 85.38% 100.73% 96.20% 97.74% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 469,256 573,527 599,483 625,378 651,272 650,783 650,691 -19.53%
  QoQ % -18.18% -4.33% -4.14% -3.98% 0.08% 0.01% -
  Horiz. % 72.12% 88.14% 92.13% 96.11% 100.09% 100.01% 100.00%
Div Payout % 101.37 % 108.97 % 115.33 % 83.43 % 84.51 % 88.67 % 88.14 % 9.74%
  QoQ % -6.97% -5.51% 38.24% -1.28% -4.69% 0.60% -
  Horiz. % 115.01% 123.63% 130.85% 94.66% 95.88% 100.60% 100.00%
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 585,046 614,718 580,305 684,582 653,821 664,287 679,653 -9.49%
  QoQ % -4.83% 5.93% -15.23% 4.70% -1.58% -2.26% -
  Horiz. % 86.08% 90.45% 85.38% 100.73% 96.20% 97.74% 100.00%
NOSH 5,214,314 5,213,900 5,213,883 5,213,883 5,213,883 5,210,100 5,208,076 0.08%
  QoQ % 0.01% 0.00% 0.00% 0.00% 0.07% 0.04% -
  Horiz. % 100.12% 100.11% 100.11% 100.11% 100.11% 100.04% 100.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 8.41 % 9.50 % 9.34 % 13.52 % 13.81 % 13.11 % 13.09 % -25.48%
  QoQ % -11.47% 1.71% -30.92% -2.10% 5.34% 0.15% -
  Horiz. % 64.25% 72.57% 71.35% 103.28% 105.50% 100.15% 100.00%
ROE 79.13 % 85.62 % 89.57 % 109.49 % 117.87 % 110.48 % 108.62 % -18.99%
  QoQ % -7.58% -4.41% -18.19% -7.11% 6.69% 1.71% -
  Horiz. % 72.85% 78.83% 82.46% 100.80% 108.52% 101.71% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 105.08 105.48 105.72 105.79 106.08 106.33 106.90 -1.14%
  QoQ % -0.38% -0.23% -0.07% -0.27% -0.24% -0.53% -
  Horiz. % 98.30% 98.67% 98.90% 98.96% 99.23% 99.47% 100.00%
EPS 8.88 10.09 9.97 14.38 14.78 14.09 14.18 -26.74%
  QoQ % -11.99% 1.20% -30.67% -2.71% 4.90% -0.63% -
  Horiz. % 62.62% 71.16% 70.31% 101.41% 104.23% 99.37% 100.00%
DPS 9.00 11.00 11.50 12.00 12.50 12.50 12.50 -19.62%
  QoQ % -18.18% -4.35% -4.17% -4.00% 0.00% 0.00% -
  Horiz. % 72.00% 88.00% 92.00% 96.00% 100.00% 100.00% 100.00%
NAPS 0.1122 0.1179 0.1113 0.1313 0.1254 0.1275 0.1305 -9.56%
  QoQ % -4.83% 5.93% -15.23% 4.70% -1.65% -2.30% -
  Horiz. % 85.98% 90.34% 85.29% 100.61% 96.09% 97.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 105.08 105.47 105.71 105.78 106.07 106.25 106.77 -1.06%
  QoQ % -0.37% -0.23% -0.07% -0.27% -0.17% -0.49% -
  Horiz. % 98.42% 98.78% 99.01% 99.07% 99.34% 99.51% 100.00%
EPS 8.88 10.09 9.97 14.37 14.78 14.08 14.16 -26.67%
  QoQ % -11.99% 1.20% -30.62% -2.77% 4.97% -0.56% -
  Horiz. % 62.71% 71.26% 70.41% 101.48% 104.38% 99.44% 100.00%
DPS 9.00 11.00 11.50 11.99 12.49 12.48 12.48 -19.53%
  QoQ % -18.18% -4.35% -4.09% -4.00% 0.08% 0.00% -
  Horiz. % 72.12% 88.14% 92.15% 96.07% 100.08% 100.00% 100.00%
NAPS 0.1122 0.1179 0.1113 0.1313 0.1254 0.1274 0.1303 -9.46%
  QoQ % -4.83% 5.93% -15.23% 4.70% -1.57% -2.23% -
  Horiz. % 86.11% 90.48% 85.42% 100.77% 96.24% 97.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 1.6800 1.3500 1.8300 1.9100 2.6000 2.8100 2.5800 -
P/RPS 1.60 1.28 1.73 1.81 2.45 2.64 2.41 -23.84%
  QoQ % 25.00% -26.01% -4.42% -26.12% -7.20% 9.54% -
  Horiz. % 66.39% 53.11% 71.78% 75.10% 101.66% 109.54% 100.00%
P/EPS 18.92 13.37 18.36 13.29 17.59 19.95 18.20 2.61%
  QoQ % 41.51% -27.18% 38.15% -24.45% -11.83% 9.62% -
  Horiz. % 103.96% 73.46% 100.88% 73.02% 96.65% 109.62% 100.00%
EY 5.28 7.48 5.45 7.53 5.68 5.01 5.49 -2.56%
  QoQ % -29.41% 37.25% -27.62% 32.57% 13.37% -8.74% -
  Horiz. % 96.17% 136.25% 99.27% 137.16% 103.46% 91.26% 100.00%
DY 5.36 8.15 6.28 6.28 4.81 4.45 4.84 7.02%
  QoQ % -34.23% 29.78% 0.00% 30.56% 8.09% -8.06% -
  Horiz. % 110.74% 168.39% 129.75% 129.75% 99.38% 91.94% 100.00%
P/NAPS 14.97 11.45 16.44 14.55 20.73 22.04 19.77 -16.88%
  QoQ % 30.74% -30.35% 12.99% -29.81% -5.94% 11.48% -
  Horiz. % 75.72% 57.92% 83.16% 73.60% 104.86% 111.48% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date - 05/12/18 26/09/18 06/06/18 28/03/18 06/12/17 14/09/17 -
Price 1.5300 1.2900 1.6600 1.8300 2.0200 2.8000 2.6300 -
P/RPS 1.46 1.22 1.57 1.73 1.90 2.63 2.46 -29.31%
  QoQ % 19.67% -22.29% -9.25% -8.95% -27.76% 6.91% -
  Horiz. % 59.35% 49.59% 63.82% 70.33% 77.24% 106.91% 100.00%
P/EPS 17.23 12.78 16.65 12.73 13.67 19.88 18.55 -4.79%
  QoQ % 34.82% -23.24% 30.79% -6.88% -31.24% 7.17% -
  Horiz. % 92.88% 68.89% 89.76% 68.63% 73.69% 107.17% 100.00%
EY 5.80 7.83 6.01 7.86 7.32 5.03 5.39 4.99%
  QoQ % -25.93% 30.28% -23.54% 7.38% 45.53% -6.68% -
  Horiz. % 107.61% 145.27% 111.50% 145.83% 135.81% 93.32% 100.00%
DY 5.88 8.53 6.93 6.56 6.19 4.46 4.75 15.24%
  QoQ % -31.07% 23.09% 5.64% 5.98% 38.79% -6.11% -
  Horiz. % 123.79% 179.58% 145.89% 138.11% 130.32% 93.89% 100.00%
P/NAPS 13.64 10.94 14.91 13.94 16.11 21.96 20.15 -22.85%
  QoQ % 24.68% -26.63% 6.96% -13.47% -26.64% 8.98% -
  Horiz. % 67.69% 54.29% 74.00% 69.18% 79.95% 108.98% 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.
 


 

155  219  485  1354 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.155+0.005 
 ARMADA 0.1850.00 
 DAYANG 1.40+0.06 
 MRCB 0.86+0.02 
 SAPNRG-WA 0.130.00 
 MTRONIC-OR 0.0050.00 
 BJCORP 0.26-0.01 
 PERDANA 0.415+0.01 
 HSI-C5A 0.29+0.02 
 MYEG 1.400.00 
Partners & Brokers