Highlights

[ASTRO] YoY Annualized 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 -     20.06%    YoY -     -41.49%
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.
 


 

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 

TOP ARTICLES

1. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
2. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
3. TIME TO TAKE PROFIT ON HOT STOCKS & OTHERS DUE TO T3 TURNING T2 & OTHER REASONS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
5. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
6. Putrajaya revives Bandar Malaysia, IWH-CREC ups advance payment by RM500m save malaysia!!!
7. [转贴] 斤经济较:政府开始出手了!!! - 夜月 Good Articles to Share
8. [转贴] [Facebook live:浅谈Dufu Technology corp bhd (Dufu)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers