[ASTRO] QoQ Cumulative Quarter Result on 30-Apr-2017 [#1]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

14-Jun-2017

Admission Sponsor

Sponsor

Financial Year

31-Jan-2018

Quarter

30-Apr-2017 [#1]

Profit Trend

QoQ- -68.6%

YoY- -3.14%

Quarter Report

AMH_Q1_FY18_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Cumulative Result
Revenue	5,530,753	4,142,500	2,745,843	1,326,094	5,612,647	4,215,159	2,791,124	57.56%
YoY %	33.51%	50.86%	107.06%	-76.37%	33.15%	51.02%	-	-
Horiz. %	198.16%	148.42%	98.38%	47.51%	201.09%	151.02%	100.00%	-
PBT	1,073,151	814,712	608,716	269,500	845,513	657,735	448,985	78.48%
YoY %	31.72%	33.84%	125.87%	-68.13%	28.55%	46.49%	-	-
Horiz. %	239.02%	181.46%	135.58%	60.02%	188.32%	146.49%	100.00%	-
Tax	-309,175	-231,271	-171,274	-77,148	-228,521	-183,693	-123,597	83.96%
YoY %	-33.69%	-35.03%	-122.01%	66.24%	-24.40%	-48.62%	-	-
Horiz. %	250.15%	187.12%	138.57%	62.42%	184.89%	148.62%	100.00%	-
NP	763,976	583,441	437,442	192,352	616,992	474,042	325,388	76.37%
YoY %	30.94%	33.38%	127.42%	-68.82%	30.16%	45.69%	-	-
Horiz. %	234.79%	179.31%	134.44%	59.11%	189.62%	145.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	770,636	588,849	442,165	195,823	623,683	478,606	327,603	76.60%
YoY %	30.87%	33.17%	125.80%	-68.60%	30.31%	46.09%	-	-
Horiz. %	235.23%	179.74%	134.97%	59.77%	190.38%	146.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.81%	28.39%	28.14%	28.63%	27.03%	27.93%	27.53%	-
YoY %	1.48%	0.89%	-1.71%	5.92%	-3.22%	1.45%	-	-
Horiz. %	104.65%	103.12%	102.22%	104.00%	98.18%	101.45%	100.00%	-
Total Cost	4,766,777	3,559,059	2,308,401	1,133,742	4,995,655	3,741,117	2,465,736	54.99%
YoY %	33.93%	54.18%	103.61%	-77.31%	33.53%	51.72%	-	-
Horiz. %	193.32%	144.34%	93.62%	45.98%	202.60%	151.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	653,821	664,287	679,652	642,674	629,409	591,617	558,852	10.99%
YoY %	-1.58%	-2.26%	5.75%	2.11%	6.39%	5.86%	-	-
Horiz. %	116.99%	118.87%	121.62%	115.00%	112.63%	105.86%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Dividend
Div	651,735	468,909	312,484	156,241	650,754	468,711	312,498	63.01%
YoY %	38.99%	50.06%	100.00%	-75.99%	38.84%	49.99%	-	-
Horiz. %	208.56%	150.05%	100.00%	50.00%	208.24%	149.99%	100.00%	-
Div Payout %	84.57%	79.63%	70.67%	79.79%	104.34%	97.93%	95.39%	-
YoY %	6.20%	12.68%	-11.43%	-23.53%	6.55%	2.66%	-	-
Horiz. %	88.66%	83.48%	74.09%	83.65%	109.38%	102.66%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Equity
Net Worth	653,821	664,287	679,652	642,674	629,409	591,617	558,852	10.99%
YoY %	-1.58%	-2.26%	5.75%	2.11%	6.39%	5.86%	-	-
Horiz. %	116.99%	118.87%	121.62%	115.00%	112.63%	105.86%	100.00%	-
NOSH	5,213,883	5,213,883	5,208,068	5,208,058	5,206,035	5,207,900	5,208,314	0.07%
YoY %	0.00%	0.11%	0.00%	0.04%	-0.04%	-0.01%	-	-
Horiz. %	100.11%	100.11%	100.00%	100.00%	99.96%	99.99%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Ratio Analysis
NP Margin	13.81%	14.08%	15.93%	14.51%	10.99%	11.25%	11.66%	-
YoY %	-1.92%	-11.61%	9.79%	32.03%	-2.31%	-3.52%	-	-
Horiz. %	118.44%	120.75%	136.62%	124.44%	94.25%	96.48%	100.00%	-
ROE	117.87%	88.64%	65.06%	30.47%	99.09%	80.90%	58.62%	-
YoY %	32.98%	36.24%	113.52%	-69.25%	22.48%	38.01%	-	-
Horiz. %	201.07%	151.21%	110.99%	51.98%	169.04%	138.01%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Per Share
RPS	106.08	79.51	52.72	25.46	107.81	80.94	53.59	57.45%
YoY %	33.42%	50.82%	107.07%	-76.38%	33.20%	51.04%	-	-
Horiz. %	197.95%	148.37%	98.38%	47.51%	201.18%	151.04%	100.00%	-
EPS	14.79	11.30	8.49	3.76	11.98	9.19	6.29	76.55%
YoY %	30.88%	33.10%	125.80%	-68.61%	30.36%	46.10%	-	-
Horiz. %	235.14%	179.65%	134.98%	59.78%	190.46%	146.10%	100.00%	-
DPS	12.50	9.00	6.00	3.00	12.50	9.00	6.00	62.90%
YoY %	38.89%	50.00%	100.00%	-76.00%	38.89%	50.00%	-	-
Horiz. %	208.33%	150.00%	100.00%	50.00%	208.33%	150.00%	100.00%	-
NAPS	0.1254	0.1275	0.1305	0.1234	0.1209	0.1136	0.1073	10.91%
YoY %	-1.65%	-2.30%	5.75%	2.07%	6.43%	5.87%	-	-
Horiz. %	116.87%	118.83%	121.62%	115.00%	112.67%	105.87%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 5,208,058
RPS	105.97	79.37	52.61	25.41	107.54	80.77	53.48	57.56%
YoY %	33.51%	50.86%	107.04%	-76.37%	33.14%	51.03%	-	-
Horiz. %	198.15%	148.41%	98.37%	47.51%	201.08%	151.03%	100.00%	-
EPS	14.77	11.28	8.47	3.75	11.95	9.17	6.28	76.57%
YoY %	30.94%	33.18%	125.87%	-68.62%	30.32%	46.02%	-	-
Horiz. %	235.19%	179.62%	134.87%	59.71%	190.29%	146.02%	100.00%	-
DPS	12.49	8.98	5.99	2.99	12.47	8.98	5.99	62.99%
YoY %	39.09%	49.92%	100.33%	-76.02%	38.86%	49.92%	-	-
Horiz. %	208.51%	149.92%	100.00%	49.92%	208.18%	149.92%	100.00%	-
NAPS	0.1253	0.1273	0.1302	0.1231	0.1206	0.1134	0.1071	10.99%
YoY %	-1.57%	-2.23%	5.77%	2.07%	6.35%	5.88%	-	-
Horiz. %	116.99%	118.86%	121.57%	114.94%	112.61%	105.88%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	-
Price	2.60	2.81	2.58	2.70	2.72	2.85	2.92	-
P/RPS	2.45	3.53	4.89	10.60	2.52	3.52	5.45	-41.23%
YoY %	-30.59%	-27.81%	-53.87%	320.63%	-28.41%	-35.41%	-	-
Horiz. %	44.95%	64.77%	89.72%	194.50%	46.24%	64.59%	100.00%	-
P/EPS	17.59	24.86	30.39	71.81	22.70	31.01	46.42	-47.54%
YoY %	-29.24%	-18.20%	-57.68%	216.34%	-26.80%	-33.20%	-	-
Horiz. %	37.89%	53.55%	65.47%	154.70%	48.90%	66.80%	100.00%	-
EY	5.68	4.02	3.29	1.39	4.40	3.22	2.15	90.76%
YoY %	41.29%	22.19%	136.69%	-68.41%	36.65%	49.77%	-	-
Horiz. %	264.19%	186.98%	153.02%	64.65%	204.65%	149.77%	100.00%	-
DY	4.81	3.20	2.33	1.11	4.60	3.16	2.05	76.30%
YoY %	50.31%	37.34%	109.91%	-75.87%	45.57%	54.15%	-	-
Horiz. %	234.63%	156.10%	113.66%	54.15%	224.39%	154.15%	100.00%	-
P/NAPS	20.73	22.04	19.77	21.88	22.50	25.09	27.21	-16.54%
YoY %	-5.94%	11.48%	-9.64%	-2.76%	-10.32%	-7.79%	-	-
Horiz. %	76.19%	81.00%	72.66%	80.41%	82.69%	92.21%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	28/03/18	06/12/17	14/09/17	14/06/17	28/03/17	07/12/16	14/09/16	-
Price	2.02	2.80	2.63	2.67	2.87	2.65	2.95	-
P/RPS	1.90	3.52	4.99	10.49	2.66	3.27	5.50	-50.67%
YoY %	-46.02%	-29.46%	-52.43%	294.36%	-18.65%	-40.55%	-	-
Horiz. %	34.55%	64.00%	90.73%	190.73%	48.36%	59.45%	100.00%	-
P/EPS	13.67	24.77	30.98	71.01	23.96	28.84	46.90	-55.94%
YoY %	-44.81%	-20.05%	-56.37%	196.37%	-16.92%	-38.51%	-	-
Horiz. %	29.15%	52.81%	66.06%	151.41%	51.09%	61.49%	100.00%	-
EY	7.32	4.04	3.23	1.41	4.17	3.47	2.13	127.21%
YoY %	81.19%	25.08%	129.08%	-66.19%	20.17%	62.91%	-	-
Horiz. %	343.66%	189.67%	151.64%	66.20%	195.77%	162.91%	100.00%	-
DY	6.19	3.21	2.28	1.12	4.36	3.40	2.03	109.85%
YoY %	92.83%	40.79%	103.57%	-74.31%	28.24%	67.49%	-	-
Horiz. %	304.93%	158.13%	112.32%	55.17%	214.78%	167.49%	100.00%	-
P/NAPS	16.11	21.96	20.15	21.64	23.74	23.33	27.49	-29.90%
YoY %	-26.64%	8.98%	-6.89%	-8.85%	1.76%	-15.13%	-	-
Horiz. %	58.60%	79.88%	73.30%	78.72%	86.36%	84.87%	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