[ASTRO] QoQ Cumulative 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- 30.31%

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
Cumulative Result
Revenue	4,142,500	2,745,843	1,326,094	5,612,647	4,215,159	2,791,124	1,362,781	109.41%
YoY %	50.86%	107.06%	-76.37%	33.15%	51.02%	104.81%	-	-
Horiz. %	303.97%	201.49%	97.31%	411.85%	309.31%	204.81%	100.00%	-
PBT	814,712	608,716	269,500	845,513	657,735	448,985	280,073	103.38%
YoY %	33.84%	125.87%	-68.13%	28.55%	46.49%	60.31%	-	-
Horiz. %	290.89%	217.34%	96.22%	301.89%	234.84%	160.31%	100.00%	-
Tax	-231,271	-171,274	-77,148	-228,521	-183,693	-123,597	-78,935	104.35%
YoY %	-35.03%	-122.01%	66.24%	-24.40%	-48.62%	-56.58%	-	-
Horiz. %	292.99%	216.98%	97.74%	289.51%	232.71%	156.58%	100.00%	-
NP	583,441	437,442	192,352	616,992	474,042	325,388	201,138	102.99%
YoY %	33.38%	127.42%	-68.82%	30.16%	45.69%	61.77%	-	-
Horiz. %	290.07%	217.48%	95.63%	306.75%	235.68%	161.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	588,849	442,165	195,823	623,683	478,606	327,603	202,174	103.55%
YoY %	33.17%	125.80%	-68.60%	30.31%	46.09%	62.04%	-	-
Horiz. %	291.26%	218.71%	96.86%	308.49%	236.73%	162.04%	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	3,559,059	2,308,401	1,133,742	4,995,655	3,741,117	2,465,736	1,161,643	110.51%
YoY %	54.18%	103.61%	-77.31%	33.53%	51.72%	112.26%	-	-
Horiz. %	306.38%	198.72%	97.60%	430.05%	322.05%	212.26%	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	468,909	312,484	156,241	650,754	468,711	312,498	156,320	107.57%
YoY %	50.06%	100.00%	-75.99%	38.84%	49.99%	99.91%	-	-
Horiz. %	299.97%	199.90%	99.95%	416.30%	299.84%	199.91%	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	5,207,900	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	88.64%	65.06%	30.47%	99.09%	80.90%	58.62%	34.99%	-
YoY %	36.24%	113.52%	-69.25%	22.48%	38.01%	67.53%	-	-
Horiz. %	253.33%	185.94%	87.08%	283.20%	231.21%	167.53%	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	79.51	52.72	25.46	107.81	80.94	53.59	26.15	109.45%
YoY %	50.82%	107.07%	-76.38%	33.20%	51.04%	104.93%	-	-
Horiz. %	304.05%	201.61%	97.36%	412.28%	309.52%	204.93%	100.00%	-
EPS	11.30	8.49	3.76	11.98	9.19	6.29	3.88	103.54%
YoY %	33.10%	125.80%	-68.61%	30.36%	46.10%	62.11%	-	-
Horiz. %	291.24%	218.81%	96.91%	308.76%	236.86%	162.11%	100.00%	-
DPS	9.00	6.00	3.00	12.50	9.00	6.00	3.00	107.59%
YoY %	50.00%	100.00%	-76.00%	38.89%	50.00%	100.00%	-	-
Horiz. %	300.00%	200.00%	100.00%	416.67%	300.00%	200.00%	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	79.37	52.61	25.41	107.54	80.77	53.48	26.11	109.42%
YoY %	50.86%	107.04%	-76.37%	33.14%	51.03%	104.83%	-	-
Horiz. %	303.98%	201.49%	97.32%	411.87%	309.35%	204.83%	100.00%	-
EPS	11.28	8.47	3.75	11.95	9.17	6.28	3.87	103.65%
YoY %	33.18%	125.87%	-68.62%	30.32%	46.02%	62.27%	-	-
Horiz. %	291.47%	218.86%	96.90%	308.79%	236.95%	162.27%	100.00%	-
DPS	8.98	5.99	2.99	12.47	8.98	5.99	3.00	107.28%
YoY %	49.92%	100.33%	-76.02%	38.86%	49.92%	99.67%	-	-
Horiz. %	299.33%	199.67%	99.67%	415.67%	299.33%	199.67%	100.00%	-
NAPS	0.1273	0.1302	0.1231	0.1206	0.1134	0.1071	0.1107	9.73%
YoY %	-2.23%	5.77%	2.07%	6.35%	5.88%	-3.25%	-	-
Horiz. %	115.00%	117.62%	111.20%	108.94%	102.44%	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
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	3.53	4.89	10.60	2.52	3.52	5.45	10.59	-51.82%
YoY %	-27.81%	-53.87%	320.63%	-28.41%	-35.41%	-48.54%	-	-
Horiz. %	33.33%	46.18%	100.09%	23.80%	33.24%	51.46%	100.00%	-
P/EPS	24.86	30.39	71.81	22.70	31.01	46.42	71.39	-50.40%
YoY %	-18.20%	-57.68%	216.34%	-26.80%	-33.20%	-34.98%	-	-
Horiz. %	34.82%	42.57%	100.59%	31.80%	43.44%	65.02%	100.00%	-
EY	4.02	3.29	1.39	4.40	3.22	2.15	1.40	101.63%
YoY %	22.19%	136.69%	-68.41%	36.65%	49.77%	53.57%	-	-
Horiz. %	287.14%	235.00%	99.29%	314.29%	230.00%	153.57%	100.00%	-
DY	3.20	2.33	1.11	4.60	3.16	2.05	1.08	105.88%
YoY %	37.34%	109.91%	-75.87%	45.57%	54.15%	89.81%	-	-
Horiz. %	296.30%	215.74%	102.78%	425.93%	292.59%	189.81%	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	3.52	4.99	10.49	2.66	3.27	5.50	10.55	-51.79%
YoY %	-29.46%	-52.43%	294.36%	-18.65%	-40.55%	-47.87%	-	-
Horiz. %	33.36%	47.30%	99.43%	25.21%	31.00%	52.13%	100.00%	-
P/EPS	24.77	30.98	71.01	23.96	28.84	46.90	71.13	-50.40%
YoY %	-20.05%	-56.37%	196.37%	-16.92%	-38.51%	-34.06%	-	-
Horiz. %	34.82%	43.55%	99.83%	33.68%	40.55%	65.94%	100.00%	-
EY	4.04	3.23	1.41	4.17	3.47	2.13	1.41	101.34%
YoY %	25.08%	129.08%	-66.19%	20.17%	62.91%	51.06%	-	-
Horiz. %	286.52%	229.08%	100.00%	295.74%	246.10%	151.06%	100.00%	-
DY	3.21	2.28	1.12	4.36	3.40	2.03	1.09	105.05%
YoY %	40.79%	103.57%	-74.31%	28.24%	67.49%	86.24%	-	-
Horiz. %	294.50%	209.17%	102.75%	400.00%	311.93%	186.24%	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