[ASTRO] QoQ Cumulative Quarter Result on 30-Apr-2018 [#1]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

06-Jun-2018

Admission Sponsor

Sponsor

Financial Year

31-Jan-2019

Quarter

30-Apr-2018 [#1]

Profit Trend

QoQ- -77.33%

YoY- -10.77%

Quarter Report

AMH_Q1_FY19_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Cumulative Result
Revenue	5,479,048	4,111,247	2,727,379	1,310,940	5,530,753	4,142,500	2,745,843	58.29%
YoY %	33.27%	50.74%	108.05%	-76.30%	33.51%	50.86%	-	-
Horiz. %	199.54%	149.73%	99.33%	47.74%	201.42%	150.86%	100.00%	-
PBT	651,145	479,789	264,095	234,891	1,073,151	814,712	608,716	4.58%
YoY %	35.71%	81.67%	12.43%	-78.11%	31.72%	33.84%	-	-
Horiz. %	106.97%	78.82%	43.39%	38.59%	176.30%	133.84%	100.00%	-
Tax	-190,321	-137,606	-75,531	-61,016	-309,175	-231,271	-171,274	7.26%
YoY %	-38.31%	-82.18%	-23.79%	80.26%	-33.69%	-35.03%	-	-
Horiz. %	111.12%	80.34%	44.10%	35.62%	180.51%	135.03%	100.00%	-
NP	460,824	342,183	188,564	173,875	763,976	583,441	437,442	3.52%
YoY %	34.67%	81.47%	8.45%	-77.24%	30.94%	33.38%	-	-
Horiz. %	105.35%	78.22%	43.11%	39.75%	174.65%	133.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	462,921	344,523	191,308	174,729	770,636	588,849	442,165	3.09%
YoY %	34.37%	80.09%	9.49%	-77.33%	30.87%	33.17%	-	-
Horiz. %	104.69%	77.92%	43.27%	39.52%	174.29%	133.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.23%	28.68%	28.60%	25.98%	28.81%	28.39%	28.14%	-
YoY %	1.92%	0.28%	10.08%	-9.82%	1.48%	0.89%	-	-
Horiz. %	103.87%	101.92%	101.63%	92.32%	102.38%	100.89%	100.00%	-
Total Cost	5,018,224	3,769,064	2,538,815	1,137,065	4,766,777	3,559,059	2,308,401	67.57%
YoY %	33.14%	48.46%	123.28%	-76.15%	33.93%	54.18%	-	-
Horiz. %	217.39%	163.28%	109.98%	49.26%	206.50%	154.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	585,046	614,718	580,305	684,582	653,821	664,287	679,652	-9.48%
YoY %	-4.83%	5.93%	-15.23%	4.70%	-1.58%	-2.26%	-	-
Horiz. %	86.08%	90.45%	85.38%	100.73%	96.20%	97.74%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Dividend
Div	469,288	391,042	260,694	130,347	651,735	468,909	312,484	31.04%
YoY %	20.01%	50.00%	100.00%	-80.00%	38.99%	50.06%	-	-
Horiz. %	150.18%	125.14%	83.43%	41.71%	208.57%	150.06%	100.00%	-
Div Payout %	101.38%	113.50%	136.27%	74.60%	84.57%	79.63%	70.67%	-
YoY %	-10.68%	-16.71%	82.67%	-11.79%	6.20%	12.68%	-	-
Horiz. %	143.46%	160.61%	192.83%	105.56%	119.67%	112.68%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Equity
Net Worth	585,046	614,718	580,305	684,582	653,821	664,287	679,652	-9.48%
YoY %	-4.83%	5.93%	-15.23%	4.70%	-1.58%	-2.26%	-	-
Horiz. %	86.08%	90.45%	85.38%	100.73%	96.20%	97.74%	100.00%	-
NOSH	5,214,314	5,214,314	5,213,883	5,213,883	5,213,883	5,213,883	5,208,068	0.07%
YoY %	0.00%	0.01%	0.00%	0.00%	0.00%	0.11%	-	-
Horiz. %	100.12%	100.12%	100.11%	100.11%	100.11%	100.11%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Ratio Analysis
NP Margin	8.41%	8.32%	6.91%	13.26%	13.81%	14.08%	15.93%	-
YoY %	1.08%	20.41%	-47.89%	-3.98%	-1.92%	-11.61%	-	-
Horiz. %	52.79%	52.23%	43.38%	83.24%	86.69%	88.39%	100.00%	-
ROE	79.13%	56.05%	32.97%	25.52%	117.87%	88.64%	65.06%	-
YoY %	41.18%	70.00%	29.19%	-78.35%	32.98%	36.24%	-	-
Horiz. %	121.63%	86.15%	50.68%	39.23%	181.17%	136.24%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Per Share
RPS	105.08	78.85	52.31	25.14	106.08	79.51	52.72	58.17%
YoY %	33.27%	50.74%	108.07%	-76.30%	33.42%	50.82%	-	-
Horiz. %	199.32%	149.56%	99.22%	47.69%	201.21%	150.82%	100.00%	-
EPS	8.88	6.61	3.67	3.35	14.79	11.30	8.49	3.03%
YoY %	34.34%	80.11%	9.55%	-77.35%	30.88%	33.10%	-	-
Horiz. %	104.59%	77.86%	43.23%	39.46%	174.20%	133.10%	100.00%	-
DPS	9.00	7.50	5.00	2.50	12.50	9.00	6.00	30.94%
YoY %	20.00%	50.00%	100.00%	-80.00%	38.89%	50.00%	-	-
Horiz. %	150.00%	125.00%	83.33%	41.67%	208.33%	150.00%	100.00%	-
NAPS	0.1122	0.1179	0.1113	0.1313	0.1254	0.1275	0.1305	-9.55%
YoY %	-4.83%	5.93%	-15.23%	4.70%	-1.65%	-2.30%	-	-
Horiz. %	85.98%	90.34%	85.29%	100.61%	96.09%	97.70%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,213,883
RPS	104.98	78.77	52.26	25.12	105.97	79.37	52.61	58.29%
YoY %	33.27%	50.73%	108.04%	-76.30%	33.51%	50.86%	-	-
Horiz. %	199.54%	149.72%	99.33%	47.75%	201.43%	150.86%	100.00%	-
EPS	8.87	6.60	3.67	3.35	14.77	11.28	8.47	3.11%
YoY %	34.39%	79.84%	9.55%	-77.32%	30.94%	33.18%	-	-
Horiz. %	104.72%	77.92%	43.33%	39.55%	174.38%	133.18%	100.00%	-
DPS	8.99	7.49	5.00	2.50	12.49	8.98	5.99	30.98%
YoY %	20.03%	49.80%	100.00%	-79.98%	39.09%	49.92%	-	-
Horiz. %	150.08%	125.04%	83.47%	41.74%	208.51%	149.92%	100.00%	-
NAPS	0.1121	0.1178	0.1112	0.1312	0.1253	0.1273	0.1302	-9.47%
YoY %	-4.84%	5.94%	-15.24%	4.71%	-1.57%	-2.23%	-	-
Horiz. %	86.10%	90.48%	85.41%	100.77%	96.24%	97.77%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	-
Price	1.68	1.35	1.83	1.91	2.60	2.81	2.58	-
P/RPS	1.60	1.71	3.50	7.60	2.45	3.53	4.89	-52.41%
YoY %	-6.43%	-51.14%	-53.95%	210.20%	-30.59%	-27.81%	-	-
Horiz. %	32.72%	34.97%	71.57%	155.42%	50.10%	72.19%	100.00%	-
P/EPS	18.92	20.43	49.87	56.99	17.59	24.86	30.39	-27.02%
YoY %	-7.39%	-59.03%	-12.49%	223.99%	-29.24%	-18.20%	-	-
Horiz. %	62.26%	67.23%	164.10%	187.53%	57.88%	81.80%	100.00%	-
EY	5.28	4.89	2.01	1.75	5.68	4.02	3.29	36.95%
YoY %	7.98%	143.28%	14.86%	-69.19%	41.29%	22.19%	-	-
Horiz. %	160.49%	148.63%	61.09%	53.19%	172.64%	122.19%	100.00%	-
DY	5.36	5.56	2.73	1.31	4.81	3.20	2.33	73.99%
YoY %	-3.60%	103.66%	108.40%	-72.77%	50.31%	37.34%	-	-
Horiz. %	230.04%	238.63%	117.17%	56.22%	206.44%	137.34%	100.00%	-
P/NAPS	14.97	11.45	16.44	14.55	20.73	22.04	19.77	-16.88%
YoY %	30.74%	-30.35%	12.99%	-29.81%	-5.94%	11.48%	-	-
Horiz. %	75.72%	57.92%	83.16%	73.60%	104.86%	111.48%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	26/03/19	05/12/18	26/09/18	06/06/18	28/03/18	06/12/17	14/09/17	-
Price	1.53	1.29	1.66	1.83	2.02	2.80	2.63	-
P/RPS	1.46	1.64	3.17	7.28	1.90	3.52	4.99	-55.82%
YoY %	-10.98%	-48.26%	-56.46%	283.16%	-46.02%	-29.46%	-	-
Horiz. %	29.26%	32.87%	63.53%	145.89%	38.08%	70.54%	100.00%	-
P/EPS	17.23	19.52	45.24	54.61	13.67	24.77	30.98	-32.29%
YoY %	-11.73%	-56.85%	-17.16%	299.49%	-44.81%	-20.05%	-	-
Horiz. %	55.62%	63.01%	146.03%	176.28%	44.13%	79.95%	100.00%	-
EY	5.80	5.12	2.21	1.83	7.32	4.04	3.23	47.57%
YoY %	13.28%	131.67%	20.77%	-75.00%	81.19%	25.08%	-	-
Horiz. %	179.57%	158.51%	68.42%	56.66%	226.63%	125.08%	100.00%	-
DY	5.88	5.81	3.01	1.37	6.19	3.21	2.28	87.73%
YoY %	1.20%	93.02%	119.71%	-77.87%	92.83%	40.79%	-	-
Horiz. %	257.89%	254.82%	132.02%	60.09%	271.49%	140.79%	100.00%	-
P/NAPS	13.64	10.94	14.91	13.94	16.11	21.96	20.15	-22.85%
YoY %	24.68%	-26.63%	6.96%	-13.47%	-26.64%	8.98%	-	-
Horiz. %	67.69%	54.29%	74.00%	69.18%	79.95%	108.98%	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