Highlights

[ASTRO] YoY Cumulative Quarter Result on 2016-10-31 [#3]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 07-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Oct-2016  [#3]
Profit Trend QoQ -     46.09%    YoY -     16.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 4,111,247 4,142,500 4,215,159 4,073,565 3,883,214 3,530,592 3,133,377 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 479,789 814,712 657,735 551,184 519,065 442,071 460,219 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 -137,606 -231,271 -183,693 -146,035 -143,089 -106,177 -123,776 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 342,183 583,441 474,042 405,149 375,976 335,894 336,443 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 344,523 588,849 478,606 411,551 379,400 336,564 334,841 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 3,769,064 3,559,059 3,741,117 3,668,416 3,507,238 3,194,698 2,796,934 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 391,042 468,909 468,711 429,240 350,815 310,674 - -
  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 5,207,900 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% 679.85% 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 56.05 % 88.64 % 80.90 % 62.09 % 61.97 % 64.48 % 506.36 % -30.70%
  YoY % -36.77% 9.57% 30.29% 0.19% -3.89% -87.27% -
  Horiz. % 11.07% 17.51% 15.98% 12.26% 12.24% 12.73% 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 78.85 79.51 80.94 78.29 74.72 68.19 409.87 -24.01%
  YoY % -0.83% -1.77% 3.38% 4.78% 9.58% -83.36% -
  Horiz. % 19.24% 19.40% 19.75% 19.10% 18.23% 16.64% 100.00%
EPS 6.61 11.30 9.19 7.91 7.30 6.50 43.80 -27.02%
  YoY % -41.50% 22.96% 16.18% 8.36% 12.31% -85.16% -
  Horiz. % 15.09% 25.80% 20.98% 18.06% 16.67% 14.84% 100.00%
DPS 7.50 9.00 9.00 8.25 6.75 6.00 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 78.85 79.44 80.84 78.12 74.47 67.71 60.09 4.63%
  YoY % -0.74% -1.73% 3.48% 4.90% 9.98% 12.68% -
  Horiz. % 131.22% 132.20% 134.53% 130.01% 123.93% 112.68% 100.00%
EPS 6.61 11.29 9.18 7.89 7.28 6.45 6.42 0.49%
  YoY % -41.45% 22.98% 16.35% 8.38% 12.87% 0.47% -
  Horiz. % 102.96% 175.86% 142.99% 122.90% 113.40% 100.47% 100.00%
DPS 7.50 8.99 8.99 8.23 6.73 5.96 0.00 -
  YoY % -16.57% 0.00% 9.23% 22.29% 12.92% 0.00% -
  Horiz. % 125.84% 150.84% 150.84% 138.09% 112.92% 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 1.71 3.53 3.52 3.65 4.42 4.25 0.66 17.19%
  YoY % -51.56% 0.28% -3.56% -17.42% 4.00% 543.94% -
  Horiz. % 259.09% 534.85% 533.33% 553.03% 669.70% 643.94% 100.00%
P/EPS 20.43 24.86 31.01 36.16 45.21 44.62 6.19 22.01%
  YoY % -17.82% -19.83% -14.24% -20.02% 1.32% 620.84% -
  Horiz. % 330.05% 401.62% 500.97% 584.17% 730.37% 720.84% 100.00%
EY 4.89 4.02 3.22 2.77 2.21 2.24 16.16 -18.06%
  YoY % 21.64% 24.84% 16.25% 25.34% -1.34% -86.14% -
  Horiz. % 30.26% 24.88% 19.93% 17.14% 13.68% 13.86% 100.00%
DY 5.56 3.20 3.16 2.88 2.05 2.07 0.00 -
  YoY % 73.75% 1.27% 9.72% 40.49% -0.97% 0.00% -
  Horiz. % 268.60% 154.59% 152.66% 139.13% 99.03% 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 1.64 3.52 3.27 3.65 4.46 4.18 0.72 14.70%
  YoY % -53.41% 7.65% -10.41% -18.16% 6.70% 480.56% -
  Horiz. % 227.78% 488.89% 454.17% 506.94% 619.44% 580.56% 100.00%
P/EPS 19.52 24.77 28.84 36.16 45.62 43.85 6.78 19.26%
  YoY % -21.19% -14.11% -20.24% -20.74% 4.04% 546.76% -
  Horiz. % 287.91% 365.34% 425.37% 533.33% 672.86% 646.76% 100.00%
EY 5.12 4.04 3.47 2.77 2.19 2.28 14.75 -16.16%
  YoY % 26.73% 16.43% 25.27% 26.48% -3.95% -84.54% -
  Horiz. % 34.71% 27.39% 23.53% 18.78% 14.85% 15.46% 100.00%
DY 5.81 3.21 3.40 2.88 2.03 2.11 0.00 -
  YoY % 81.00% -5.59% 18.06% 41.87% -3.79% 0.00% -
  Horiz. % 275.36% 152.13% 161.14% 136.49% 96.21% 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.
 


 

275  380  573  917 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.395+0.01 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.245-0.005 
 KNM-WB 0.285+0.05 
 EKOVEST 0.85+0.05 
 IWCITY 1.05+0.065 
 NETX 0.0150.00 
 IMPIANA 0.03-0.005 
 HSI-C5P 0.335+0.005 
 HOMERIZ-WB 0.24+0.025 
Partners & Brokers