Highlights

[ASTRO] YoY 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 -     -40.46%    YoY -     -2.86%
Quarter Report


View:


Show?  YoY % Horiz. %

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 1,383,868 1,396,657 1,424,035 1,374,431 1,280,206 1,216,515 1,078,441 4.24%
  YoY % -0.92% -1.92% 3.61% 7.36% 5.24% 12.80% -
  Horiz. % 128.32% 129.51% 132.05% 127.45% 118.71% 112.80% 100.00%
PBT 215,694 205,996 208,750 136,516 154,706 152,693 158,451 5.27%
  YoY % 4.71% -1.32% 52.91% -11.76% 1.32% -3.63% -
  Horiz. % 136.13% 130.01% 131.74% 86.16% 97.64% 96.37% 100.00%
Tax -62,075 -59,997 -60,096 -33,112 -44,172 -29,135 -40,496 7.38%
  YoY % -3.46% 0.16% -81.49% 25.04% -51.61% 28.05% -
  Horiz. % 153.29% 148.16% 148.40% 81.77% 109.08% 71.95% 100.00%
NP 153,619 145,999 148,654 103,404 110,534 123,558 117,955 4.50%
  YoY % 5.22% -1.79% 43.76% -6.45% -10.54% 4.75% -
  Horiz. % 130.24% 123.78% 126.03% 87.66% 93.71% 104.75% 100.00%
NP to SH 153,215 146,684 151,004 106,012 113,409 123,712 118,088 4.43%
  YoY % 4.45% -2.86% 42.44% -6.52% -8.33% 4.76% -
  Horiz. % 129.75% 124.22% 127.87% 89.77% 96.04% 104.76% 100.00%
Tax Rate 28.78 % 29.13 % 28.79 % 24.26 % 28.55 % 19.08 % 25.56 % 2.00%
  YoY % -1.20% 1.18% 18.67% -15.03% 49.63% -25.35% -
  Horiz. % 112.60% 113.97% 112.64% 94.91% 111.70% 74.65% 100.00%
Total Cost 1,230,249 1,250,658 1,275,381 1,271,027 1,169,672 1,092,957 960,486 4.21%
  YoY % -1.63% -1.94% 0.34% 8.67% 7.02% 13.79% -
  Horiz. % 128.09% 130.21% 132.78% 132.33% 121.78% 113.79% 100.00%
Net Worth 614,718 664,287 591,519 662,055 612,824 519,590 196,434 20.93%
  YoY % -7.46% 12.30% -10.65% 8.03% 17.94% 164.51% -
  Horiz. % 312.94% 338.17% 301.13% 337.04% 311.97% 264.51% 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 130,347 156,303 156,211 142,908 117,050 103,093 34,063 25.05%
  YoY % -16.61% 0.06% 9.31% 22.09% 13.54% 202.65% -
  Horiz. % 382.66% 458.85% 458.58% 419.53% 343.62% 302.65% 100.00%
Div Payout % 85.07 % 106.56 % 103.45 % 134.80 % 103.21 % 83.33 % 28.85 % 19.74%
  YoY % -20.17% 3.01% -23.26% 30.61% 23.86% 188.84% -
  Horiz. % 294.87% 369.36% 358.58% 467.24% 357.75% 288.84% 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 614,718 664,287 591,519 662,055 612,824 519,590 196,434 20.93%
  YoY % -7.46% 12.30% -10.65% 8.03% 17.94% 164.51% -
  Horiz. % 312.94% 338.17% 301.13% 337.04% 311.97% 264.51% 100.00%
NOSH 5,213,900 5,210,100 5,207,034 5,196,666 5,202,247 5,154,666 2,270,923 14.85%
  YoY % 0.07% 0.06% 0.20% -0.11% 0.92% 126.99% -
  Horiz. % 229.59% 229.43% 229.29% 228.83% 229.08% 226.99% 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 11.10 % 10.45 % 10.44 % 7.52 % 8.63 % 10.16 % 10.94 % 0.24%
  YoY % 6.22% 0.10% 38.83% -12.86% -15.06% -7.13% -
  Horiz. % 101.46% 95.52% 95.43% 68.74% 78.88% 92.87% 100.00%
ROE 24.92 % 22.08 % 25.53 % 16.01 % 18.51 % 23.81 % 60.12 % -13.65%
  YoY % 12.86% -13.51% 59.46% -13.51% -22.26% -60.40% -
  Horiz. % 41.45% 36.73% 42.47% 26.63% 30.79% 39.60% 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 26.54 26.81 27.35 26.45 24.61 23.60 47.49 -9.24%
  YoY % -1.01% -1.97% 3.40% 7.48% 4.28% -50.31% -
  Horiz. % 55.89% 56.45% 57.59% 55.70% 51.82% 49.69% 100.00%
EPS 2.94 2.81 2.90 2.04 2.18 2.40 5.20 -9.06%
  YoY % 4.63% -3.10% 42.16% -6.42% -9.17% -53.85% -
  Horiz. % 56.54% 54.04% 55.77% 39.23% 41.92% 46.15% 100.00%
DPS 2.50 3.00 3.00 2.75 2.25 2.00 1.50 8.88%
  YoY % -16.67% 0.00% 9.09% 22.22% 12.50% 33.33% -
  Horiz. % 166.67% 200.00% 200.00% 183.33% 150.00% 133.33% 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 26.54 26.79 27.31 26.36 24.55 23.33 20.68 4.24%
  YoY % -0.93% -1.90% 3.60% 7.37% 5.23% 12.81% -
  Horiz. % 128.34% 129.55% 132.06% 127.47% 118.71% 112.81% 100.00%
EPS 2.94 2.81 2.90 2.03 2.17 2.37 2.26 4.48%
  YoY % 4.63% -3.10% 42.86% -6.45% -8.44% 4.87% -
  Horiz. % 130.09% 124.34% 128.32% 89.82% 96.02% 104.87% 100.00%
DPS 2.50 3.00 3.00 2.74 2.24 1.98 0.65 25.16%
  YoY % -16.67% 0.00% 9.49% 22.32% 13.13% 204.62% -
  Horiz. % 384.62% 461.54% 461.54% 421.54% 344.62% 304.62% 100.00%
NAPS 0.1179 0.1274 0.1134 0.1270 0.1175 0.0996 0.0377 20.92%
  YoY % -7.46% 12.35% -10.71% 8.09% 17.97% 164.19% -
  Horiz. % 312.73% 337.93% 300.80% 336.87% 311.67% 264.19% 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 5.09 10.48 10.42 10.81 13.41 12.29 5.71 -1.90%
  YoY % -51.43% 0.58% -3.61% -19.39% 9.11% 115.24% -
  Horiz. % 89.14% 183.54% 182.49% 189.32% 234.85% 215.24% 100.00%
P/EPS 45.94 99.81 98.28 140.20 151.38 120.83 52.12 -2.08%
  YoY % -53.97% 1.56% -29.90% -7.39% 25.28% 131.83% -
  Horiz. % 88.14% 191.50% 188.56% 268.99% 290.45% 231.83% 100.00%
EY 2.18 1.00 1.02 0.71 0.66 0.83 1.92 2.14%
  YoY % 118.00% -1.96% 43.66% 7.58% -20.48% -56.77% -
  Horiz. % 113.54% 52.08% 53.12% 36.98% 34.38% 43.23% 100.00%
DY 1.85 1.07 1.05 0.96 0.68 0.69 0.55 22.39%
  YoY % 72.90% 1.90% 9.37% 41.18% -1.45% 25.45% -
  Horiz. % 336.36% 194.55% 190.91% 174.55% 123.64% 125.45% 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 4.86 10.45 9.69 10.81 13.53 12.08 6.25 -4.10%
  YoY % -53.49% 7.84% -10.36% -20.10% 12.00% 93.28% -
  Horiz. % 77.76% 167.20% 155.04% 172.96% 216.48% 193.28% 100.00%
P/EPS 43.90 99.45 91.38 140.20 152.75 118.75 57.12 -4.29%
  YoY % -55.86% 8.83% -34.82% -8.22% 28.63% 107.90% -
  Horiz. % 76.86% 174.11% 159.98% 245.45% 267.42% 207.90% 100.00%
EY 2.28 1.01 1.09 0.71 0.65 0.84 1.75 4.51%
  YoY % 125.74% -7.34% 53.52% 9.23% -22.62% -52.00% -
  Horiz. % 130.29% 57.71% 62.29% 40.57% 37.14% 48.00% 100.00%
DY 1.94 1.07 1.13 0.96 0.68 0.70 0.51 24.93%
  YoY % 81.31% -5.31% 17.71% 41.18% -2.86% 37.25% -
  Horiz. % 380.39% 209.80% 221.57% 188.24% 133.33% 137.25% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers