[ASTRO] QoQ Annualized Quarter Result on 31-Jan-2017 [#4]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

28-Mar-2017

Admission Sponsor

Sponsor

Financial Year

31-Jan-2017

Quarter

31-Jan-2017 [#4]

Profit Trend

QoQ- -2.27%

YoY- 1.36%

Quarter Report

AMH_Q4_FY17_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Annualized Quarter Result
Revenue	5,523,333	5,491,686	5,304,376	5,612,647	5,620,212	5,582,248	5,451,124	0.87%
YoY %	0.58%	3.53%	-5.49%	-0.13%	0.68%	2.41%	-	-
Horiz. %	101.32%	100.74%	97.31%	102.96%	103.10%	102.41%	100.00%	-
PBT	1,086,282	1,217,432	1,078,000	845,513	876,980	897,970	1,120,292	-2.02%
YoY %	-10.77%	12.93%	27.50%	-3.59%	-2.34%	-19.85%	-	-
Horiz. %	96.96%	108.67%	96.22%	75.47%	78.28%	80.15%	100.00%	-
Tax	-308,361	-342,548	-308,592	-228,521	-244,924	-247,194	-315,740	-1.55%
YoY %	9.98%	-11.00%	-35.04%	6.70%	0.92%	21.71%	-	-
Horiz. %	97.66%	108.49%	97.74%	72.38%	77.57%	78.29%	100.00%	-
NP	777,921	874,884	769,408	616,992	632,056	650,776	804,552	-2.21%
YoY %	-11.08%	13.71%	24.70%	-2.38%	-2.88%	-19.11%	-	-
Horiz. %	96.69%	108.74%	95.63%	76.69%	78.56%	80.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	785,132	884,330	783,292	623,683	638,141	655,206	808,696	-1.94%
YoY %	-11.22%	12.90%	25.59%	-2.27%	-2.60%	-18.98%	-	-
Horiz. %	97.09%	109.35%	96.86%	77.12%	78.91%	81.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.39%	28.14%	28.63%	27.03%	27.93%	27.53%	28.18%	-
YoY %	0.89%	-1.71%	5.92%	-3.22%	1.45%	-2.31%	-	-
Horiz. %	100.75%	99.86%	101.60%	95.92%	99.11%	97.69%	100.00%	-
Total Cost	4,745,412	4,616,802	4,534,968	4,995,655	4,988,156	4,931,472	4,646,572	1.40%
YoY %	2.79%	1.80%	-9.22%	0.15%	1.15%	6.13%	-	-
Horiz. %	102.13%	99.36%	97.60%	107.51%	107.35%	106.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	664,287	679,652	642,674	629,409	591,617	558,852	577,863	9.70%
YoY %	-2.26%	5.75%	2.11%	6.39%	5.86%	-3.29%	-	-
Horiz. %	114.96%	117.61%	111.22%	108.92%	102.38%	96.71%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Dividend
Div	625,212	624,968	624,967	650,754	624,947	624,997	625,280	-0.00%
YoY %	0.04%	0.00%	-3.96%	4.13%	-0.01%	-0.05%	-	-
Horiz. %	99.99%	99.95%	99.95%	104.07%	99.95%	99.95%	100.00%	-
Div Payout %	79.63%	70.67%	79.79%	104.34%	97.93%	95.39%	77.32%	-
YoY %	12.68%	-11.43%	-23.53%	6.55%	2.66%	23.37%	-	-
Horiz. %	102.99%	91.40%	103.19%	134.95%	126.66%	123.37%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Equity
Net Worth	664,287	679,652	642,674	629,409	591,617	558,852	577,863	9.70%
YoY %	-2.26%	5.75%	2.11%	6.39%	5.86%	-3.29%	-	-
Horiz. %	114.96%	117.61%	111.22%	108.92%	102.38%	96.71%	100.00%	-
NOSH	5,213,883	5,208,068	5,208,058	5,206,035	5,207,899	5,208,314	5,210,669	0.04%
YoY %	0.11%	0.00%	0.04%	-0.04%	-0.01%	-0.05%	-	-
Horiz. %	100.06%	99.95%	99.95%	99.91%	99.95%	99.95%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Ratio Analysis
NP Margin	14.08%	15.93%	14.51%	10.99%	11.25%	11.66%	14.76%	-
YoY %	-11.61%	9.79%	32.03%	-2.31%	-3.52%	-21.00%	-	-
Horiz. %	95.39%	107.93%	98.31%	74.46%	76.22%	79.00%	100.00%	-
ROE	118.19%	130.11%	121.88%	99.09%	107.86%	117.24%	139.95%	-
YoY %	-9.16%	6.75%	23.00%	-8.13%	-8.00%	-16.23%	-	-
Horiz. %	84.45%	92.97%	87.09%	70.80%	77.07%	83.77%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Per Share
RPS	106.01	105.45	101.85	107.81	107.92	107.18	104.61	0.88%
YoY %	0.53%	3.53%	-5.53%	-0.10%	0.69%	2.46%	-	-
Horiz. %	101.34%	100.80%	97.36%	103.06%	103.16%	102.46%	100.00%	-
EPS	15.07	16.98	15.04	11.98	12.25	12.58	15.52	-1.93%
YoY %	-11.25%	12.90%	25.54%	-2.20%	-2.62%	-18.94%	-	-
Horiz. %	97.10%	109.41%	96.91%	77.19%	78.93%	81.06%	100.00%	-
DPS	12.00	12.00	12.00	12.50	12.00	12.00	12.00	0.00%
YoY %	0.00%	0.00%	-4.00%	4.17%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	104.17%	100.00%	100.00%	100.00%	-
NAPS	0.1275	0.1305	0.1234	0.1209	0.1136	0.1073	0.1109	9.71%
YoY %	-2.30%	5.75%	2.07%	6.43%	5.87%	-3.25%	-	-
Horiz. %	114.97%	117.67%	111.27%	109.02%	102.43%	96.75%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 5,199,892
RPS	105.90	105.29	101.70	107.61	107.75	107.03	104.51	0.88%
YoY %	0.58%	3.53%	-5.49%	-0.13%	0.67%	2.41%	-	-
Horiz. %	101.33%	100.75%	97.31%	102.97%	103.10%	102.41%	100.00%	-
EPS	15.05	16.95	15.02	11.96	12.23	12.56	15.50	-1.93%
YoY %	-11.21%	12.85%	25.59%	-2.21%	-2.63%	-18.97%	-	-
Horiz. %	97.10%	109.35%	96.90%	77.16%	78.90%	81.03%	100.00%	-
DPS	11.99	11.98	11.98	12.48	11.98	11.98	11.99	0.00%
YoY %	0.08%	0.00%	-4.01%	4.17%	0.00%	-0.08%	-	-
Horiz. %	100.00%	99.92%	99.92%	104.09%	99.92%	99.92%	100.00%	-
NAPS	0.1274	0.1303	0.1232	0.1207	0.1134	0.1071	0.1108	9.72%
YoY %	-2.23%	5.76%	2.07%	6.44%	5.88%	-3.34%	-	-
Horiz. %	114.98%	117.60%	111.19%	108.94%	102.35%	96.66%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	-
Price	2.81	2.58	2.70	2.72	2.85	2.92	2.77	-
P/RPS	2.65	2.45	2.65	2.52	2.64	2.72	2.65	0.00%
YoY %	8.16%	-7.55%	5.16%	-4.55%	-2.94%	2.64%	-	-
Horiz. %	100.00%	92.45%	100.00%	95.09%	99.62%	102.64%	100.00%	-
P/EPS	18.65	15.19	17.95	22.70	23.26	23.21	17.85	2.95%
YoY %	22.78%	-15.38%	-20.93%	-2.41%	0.22%	30.03%	-	-
Horiz. %	104.48%	85.10%	100.56%	127.17%	130.31%	130.03%	100.00%	-
EY	5.36	6.58	5.57	4.40	4.30	4.31	5.60	-2.87%
YoY %	-18.54%	18.13%	26.59%	2.33%	-0.23%	-23.04%	-	-
Horiz. %	95.71%	117.50%	99.46%	78.57%	76.79%	76.96%	100.00%	-
DY	4.27	4.65	4.44	4.60	4.21	4.11	4.33	-0.92%
YoY %	-8.17%	4.73%	-3.48%	9.26%	2.43%	-5.08%	-	-
Horiz. %	98.61%	107.39%	102.54%	106.24%	97.23%	94.92%	100.00%	-
P/NAPS	22.04	19.77	21.88	22.50	25.09	27.21	24.98	-7.98%
YoY %	11.48%	-9.64%	-2.76%	-10.32%	-7.79%	8.93%	-	-
Horiz. %	88.23%	79.14%	87.59%	90.07%	100.44%	108.93%	100.00%	-

	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	06/12/17	14/09/17	14/06/17	28/03/17	07/12/16	14/09/16	31/05/16	-
Price	2.80	2.63	2.67	2.87	2.65	2.95	2.76	-
P/RPS	2.64	2.49	2.62	2.66	2.46	2.75	2.64	0.00%
YoY %	6.02%	-4.96%	-1.50%	8.13%	-10.55%	4.17%	-	-
Horiz. %	100.00%	94.32%	99.24%	100.76%	93.18%	104.17%	100.00%	-
P/EPS	18.58	15.49	17.75	23.96	21.63	23.45	17.78	2.96%
YoY %	19.95%	-12.73%	-25.92%	10.77%	-7.76%	31.89%	-	-
Horiz. %	104.50%	87.12%	99.83%	134.76%	121.65%	131.89%	100.00%	-
EY	5.38	6.46	5.63	4.17	4.62	4.26	5.62	-2.85%
YoY %	-16.72%	14.74%	35.01%	-9.74%	8.45%	-24.20%	-	-
Horiz. %	95.73%	114.95%	100.18%	74.20%	82.21%	75.80%	100.00%	-
DY	4.29	4.56	4.49	4.36	4.53	4.07	4.35	-0.91%
YoY %	-5.92%	1.56%	2.98%	-3.75%	11.30%	-6.44%	-	-
Horiz. %	98.62%	104.83%	103.22%	100.23%	104.14%	93.56%	100.00%	-
P/NAPS	21.96	20.15	21.64	23.74	23.33	27.49	24.89	-7.98%
YoY %	8.98%	-6.89%	-8.85%	1.76%	-15.13%	10.45%	-	-
Horiz. %	88.23%	80.96%	86.94%	95.38%	93.73%	110.45%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos