Highlights

[ASTRO] YoY Annualized Quarter 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 -     -11.22%    YoY -     23.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 5,481,662 5,523,333 5,620,212 5,431,420 5,177,618 4,707,456 4,177,836 4.63%
  YoY % -0.75% -1.72% 3.48% 4.90% 9.99% 12.68% -
  Horiz. % 131.21% 132.21% 134.52% 130.01% 123.93% 112.68% 100.00%
PBT 639,718 1,086,282 876,980 734,912 692,086 589,428 613,625 0.70%
  YoY % -41.11% 23.87% 19.33% 6.19% 17.42% -3.94% -
  Horiz. % 104.25% 177.03% 142.92% 119.77% 112.79% 96.06% 100.00%
Tax -183,474 -308,361 -244,924 -194,713 -190,785 -141,569 -165,034 1.78%
  YoY % 40.50% -25.90% -25.79% -2.06% -34.76% 14.22% -
  Horiz. % 111.17% 186.85% 148.41% 117.98% 115.60% 85.78% 100.00%
NP 456,244 777,921 632,056 540,198 501,301 447,858 448,590 0.28%
  YoY % -41.35% 23.08% 17.00% 7.76% 11.93% -0.16% -
  Horiz. % 101.71% 173.41% 140.90% 120.42% 111.75% 99.84% 100.00%
NP to SH 459,364 785,132 638,141 548,734 505,866 448,752 446,454 0.48%
  YoY % -41.49% 23.03% 16.29% 8.47% 12.73% 0.51% -
  Horiz. % 102.89% 175.86% 142.94% 122.91% 113.31% 100.51% 100.00%
Tax Rate 28.68 % 28.39 % 27.93 % 26.49 % 27.57 % 24.02 % 26.90 % 1.07%
  YoY % 1.02% 1.65% 5.44% -3.92% 14.78% -10.71% -
  Horiz. % 106.62% 105.54% 103.83% 98.48% 102.49% 89.29% 100.00%
Total Cost 5,025,418 4,745,412 4,988,156 4,891,221 4,676,317 4,259,597 3,729,245 5.09%
  YoY % 5.90% -4.87% 1.98% 4.60% 9.78% 14.22% -
  Horiz. % 134.76% 127.25% 133.76% 131.16% 125.40% 114.22% 100.00%
Net Worth 614,718 664,287 591,617 662,852 612,237 521,933 66,127 44.98%
  YoY % -7.46% 12.28% -10.75% 8.27% 17.30% 689.29% -
  Horiz. % 929.60% 1,004.56% 894.66% 1,002.39% 925.85% 789.29% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 521,390 625,212 624,947 572,321 467,753 414,232 - -
  YoY % -16.61% 0.04% 9.20% 22.36% 12.92% 0.00% -
  Horiz. % 125.87% 150.93% 150.87% 138.16% 112.92% 100.00% -
Div Payout % 113.50 % 79.63 % 97.93 % 104.30 % 92.47 % 92.31 % - % -
  YoY % 42.53% -18.69% -6.11% 12.79% 0.17% 0.00% -
  Horiz. % 122.96% 86.26% 106.09% 112.99% 100.17% 100.00% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 614,718 664,287 591,617 662,852 612,237 521,933 66,127 44.98%
  YoY % -7.46% 12.28% -10.75% 8.27% 17.30% 689.29% -
  Horiz. % 929.60% 1,004.56% 894.66% 1,002.39% 925.85% 789.29% 100.00%
NOSH 5,213,900 5,210,100 5,207,899 5,202,920 5,197,260 5,177,907 764,477 37.69%
  YoY % 0.07% 0.04% 0.10% 0.11% 0.37% 577.31% -
  Horiz. % 682.02% 681.52% 681.24% 680.59% 679.84% 677.31% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 8.32 % 14.08 % 11.25 % 9.95 % 9.68 % 9.51 % 10.74 % -4.16%
  YoY % -40.91% 25.16% 13.07% 2.79% 1.79% -11.45% -
  Horiz. % 77.47% 131.10% 104.75% 92.64% 90.13% 88.55% 100.00%
ROE 74.73 % 118.19 % 107.86 % 82.78 % 82.63 % 85.98 % 675.14 % -30.70%
  YoY % -36.77% 9.58% 30.30% 0.18% -3.90% -87.26% -
  Horiz. % 11.07% 17.51% 15.98% 12.26% 12.24% 12.74% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 105.14 106.01 107.92 104.39 99.62 90.91 546.50 -24.01%
  YoY % -0.82% -1.77% 3.38% 4.79% 9.58% -83.37% -
  Horiz. % 19.24% 19.40% 19.75% 19.10% 18.23% 16.63% 100.00%
EPS 8.81 15.07 12.25 10.55 9.73 8.67 58.40 -27.03%
  YoY % -41.54% 23.02% 16.11% 8.43% 12.23% -85.15% -
  Horiz. % 15.09% 25.80% 20.98% 18.07% 16.66% 14.85% 100.00%
DPS 10.00 12.00 12.00 11.00 9.00 8.00 0.00 -
  YoY % -16.67% 0.00% 9.09% 22.22% 12.50% 0.00% -
  Horiz. % 125.00% 150.00% 150.00% 137.50% 112.50% 100.00% -
NAPS 0.1179 0.1275 0.1136 0.1274 0.1178 0.1008 0.0865 5.29%
  YoY % -7.53% 12.24% -10.83% 8.15% 16.87% 16.53% -
  Horiz. % 136.30% 147.40% 131.33% 147.28% 136.18% 116.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 105.13 105.93 107.78 104.16 99.30 90.28 80.12 4.63%
  YoY % -0.76% -1.72% 3.48% 4.89% 9.99% 12.68% -
  Horiz. % 131.22% 132.21% 134.52% 130.00% 123.94% 112.68% 100.00%
EPS 8.81 15.06 12.24 10.52 9.70 8.61 8.56 0.48%
  YoY % -41.50% 23.04% 16.35% 8.45% 12.66% 0.58% -
  Horiz. % 102.92% 175.93% 142.99% 122.90% 113.32% 100.58% 100.00%
DPS 10.00 11.99 11.99 10.98 8.97 7.94 0.00 -
  YoY % -16.60% 0.00% 9.20% 22.41% 12.97% 0.00% -
  Horiz. % 125.94% 151.01% 151.01% 138.29% 112.97% 100.00% -
NAPS 0.1179 0.1274 0.1135 0.1271 0.1174 0.1001 0.0127 44.95%
  YoY % -7.46% 12.25% -10.70% 8.26% 17.28% 688.19% -
  Horiz. % 928.35% 1,003.15% 893.70% 1,000.79% 924.41% 788.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.3500 2.8100 2.8500 2.8600 3.3000 2.9000 2.7100 -
P/RPS 1.28 2.65 2.64 2.74 3.31 3.19 0.50 16.95%
  YoY % -51.70% 0.38% -3.65% -17.22% 3.76% 538.00% -
  Horiz. % 256.00% 530.00% 528.00% 548.00% 662.00% 638.00% 100.00%
P/EPS 15.32 18.65 23.26 27.12 33.90 33.46 4.64 22.02%
  YoY % -17.86% -19.82% -14.23% -20.00% 1.32% 621.12% -
  Horiz. % 330.17% 401.94% 501.29% 584.48% 730.60% 721.12% 100.00%
EY 6.53 5.36 4.30 3.69 2.95 2.99 21.55 -18.04%
  YoY % 21.83% 24.65% 16.53% 25.08% -1.34% -86.13% -
  Horiz. % 30.30% 24.87% 19.95% 17.12% 13.69% 13.87% 100.00%
DY 7.41 4.27 4.21 3.85 2.73 2.76 0.00 -
  YoY % 73.54% 1.43% 9.35% 41.03% -1.09% 0.00% -
  Horiz. % 268.48% 154.71% 152.54% 139.49% 98.91% 100.00% -
P/NAPS 11.45 22.04 25.09 22.45 28.01 28.77 31.33 -15.44%
  YoY % -48.05% -12.16% 11.76% -19.85% -2.64% -8.17% -
  Horiz. % 36.55% 70.35% 80.08% 71.66% 89.40% 91.83% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 05/12/18 06/12/17 07/12/16 08/12/15 11/12/14 05/12/13 05/12/12 -
Price 1.2900 2.8000 2.6500 2.8600 3.3300 2.8500 2.9700 -
P/RPS 1.23 2.64 2.46 2.74 3.34 3.13 0.54 14.70%
  YoY % -53.41% 7.32% -10.22% -17.96% 6.71% 479.63% -
  Horiz. % 227.78% 488.89% 455.56% 507.41% 618.52% 579.63% 100.00%
P/EPS 14.64 18.58 21.63 27.12 34.21 32.88 5.09 19.24%
  YoY % -21.21% -14.10% -20.24% -20.72% 4.05% 545.97% -
  Horiz. % 287.62% 365.03% 424.95% 532.81% 672.10% 645.97% 100.00%
EY 6.83 5.38 4.62 3.69 2.92 3.04 19.66 -16.15%
  YoY % 26.95% 16.45% 25.20% 26.37% -3.95% -84.54% -
  Horiz. % 34.74% 27.37% 23.50% 18.77% 14.85% 15.46% 100.00%
DY 7.75 4.29 4.53 3.85 2.70 2.81 0.00 -
  YoY % 80.65% -5.30% 17.66% 42.59% -3.91% 0.00% -
  Horiz. % 275.80% 152.67% 161.21% 137.01% 96.09% 100.00% -
P/NAPS 10.94 21.96 23.33 22.45 28.27 28.27 34.34 -17.35%
  YoY % -50.18% -5.87% 3.92% -20.59% 0.00% -17.68% -
  Horiz. % 31.86% 63.95% 67.94% 65.38% 82.32% 82.32% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers