[ASTRO] QoQ 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- 34.98%

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
Quarter Result
Revenue	1,388,253	1,396,657	1,419,749	1,326,094	1,397,488	1,424,035	1,428,342	-1.87%
YoY %	-0.60%	-1.63%	7.06%	-5.11%	-1.86%	-0.30%	-	-
Horiz. %	97.19%	97.78%	99.40%	92.84%	97.84%	99.70%	100.00%	-
PBT	258,439	205,996	339,216	269,500	187,778	208,750	168,912	32.67%
YoY %	25.46%	-39.27%	25.87%	43.52%	-10.05%	23.59%	-	-
Horiz. %	153.00%	121.95%	200.82%	159.55%	111.17%	123.59%	100.00%	-
Tax	-77,904	-59,997	-94,126	-77,148	-44,828	-60,096	-44,662	44.75%
YoY %	-29.85%	36.26%	-22.01%	-72.10%	25.41%	-34.56%	-	-
Horiz. %	174.43%	134.34%	210.75%	172.74%	100.37%	134.56%	100.00%	-
NP	180,535	145,999	245,090	192,352	142,950	148,654	124,250	28.19%
YoY %	23.65%	-40.43%	27.42%	34.56%	-3.84%	19.64%	-	-
Horiz. %	145.30%	117.50%	197.26%	154.81%	115.05%	119.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181,787	146,684	246,342	195,823	145,077	151,004	125,428	27.98%
YoY %	23.93%	-40.46%	25.80%	34.98%	-3.93%	20.39%	-	-
Horiz. %	144.93%	116.95%	196.40%	156.12%	115.67%	120.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.14%	29.13%	27.75%	28.63%	23.87%	28.79%	26.44%	-
YoY %	3.47%	4.97%	-3.07%	19.94%	-17.09%	8.89%	-	-
Horiz. %	113.99%	110.17%	104.95%	108.28%	90.28%	108.89%	100.00%	-
Total Cost	1,207,718	1,250,658	1,174,659	1,133,742	1,254,538	1,275,381	1,304,092	-4.97%
YoY %	-3.43%	6.47%	3.61%	-9.63%	-1.63%	-2.20%	-	-
Horiz. %	92.61%	95.90%	90.07%	86.94%	96.20%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	653,821	664,287	679,653	642,674	628,666	591,519	558,440	11.05%
YoY %	-1.58%	-2.26%	5.75%	2.23%	6.28%	5.92%	-	-
Horiz. %	117.08%	118.95%	121.71%	115.08%	112.58%	105.92%	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	182,485	156,303	156,242	156,241	181,996	156,211	156,134	10.92%
YoY %	16.75%	0.04%	0.00%	-14.15%	16.51%	0.05%	-	-
Horiz. %	116.88%	100.11%	100.07%	100.07%	116.56%	100.05%	100.00%	-
Div Payout %	100.38%	106.56%	63.42%	79.79%	125.45%	103.45%	124.48%	-
YoY %	-5.80%	68.02%	-20.52%	-36.40%	21.27%	-16.89%	-	-
Horiz. %	80.64%	85.60%	50.95%	64.10%	100.78%	83.11%	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	679,653	642,674	628,666	591,519	558,440	11.05%
YoY %	-1.58%	-2.26%	5.75%	2.23%	6.28%	5.92%	-	-
Horiz. %	117.08%	118.95%	121.71%	115.08%	112.58%	105.92%	100.00%	-
NOSH	5,213,883	5,213,883	5,208,076	5,208,058	5,199,892	5,207,034	5,204,481	0.12%
YoY %	0.00%	0.11%	0.00%	0.16%	-0.14%	0.05%	-	-
Horiz. %	100.18%	100.18%	100.07%	100.07%	99.91%	100.05%	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	13.00%	10.45%	17.26%	14.51%	10.23%	10.44%	8.70%	-
YoY %	24.40%	-39.46%	18.95%	41.84%	-2.01%	20.00%	-	-
Horiz. %	149.43%	120.11%	198.39%	166.78%	117.59%	120.00%	100.00%	-
ROE	27.80%	22.08%	36.25%	30.47%	23.08%	25.53%	22.46%	-
YoY %	25.91%	-39.09%	18.97%	32.02%	-9.60%	13.67%	-	-
Horiz. %	123.78%	98.31%	161.40%	135.66%	102.76%	113.67%	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	26.63	26.81	27.26	25.46	26.88	27.35	27.44	-1.97%
YoY %	-0.67%	-1.65%	7.07%	-5.28%	-1.72%	-0.33%	-	-
Horiz. %	97.05%	97.70%	99.34%	92.78%	97.96%	99.67%	100.00%	-
EPS	3.49	2.81	4.73	3.76	2.79	2.90	2.41	27.91%
YoY %	24.20%	-40.59%	25.80%	34.77%	-3.79%	20.33%	-	-
Horiz. %	144.81%	116.60%	196.27%	156.02%	115.77%	120.33%	100.00%	-
DPS	3.50	3.00	3.00	3.00	3.50	3.00	3.00	10.79%
YoY %	16.67%	0.00%	0.00%	-14.29%	16.67%	0.00%	-	-
Horiz. %	116.67%	100.00%	100.00%	100.00%	116.67%	100.00%	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	26.60	26.76	27.20	25.41	26.78	27.29	27.37	-1.87%
YoY %	-0.60%	-1.62%	7.04%	-5.12%	-1.87%	-0.29%	-	-
Horiz. %	97.19%	97.77%	99.38%	92.84%	97.84%	99.71%	100.00%	-
EPS	3.48	2.81	4.72	3.75	2.78	2.89	2.40	28.02%
YoY %	23.84%	-40.47%	25.87%	34.89%	-3.81%	20.42%	-	-
Horiz. %	145.00%	117.08%	196.67%	156.25%	115.83%	120.42%	100.00%	-
DPS	3.50	2.99	2.99	2.99	3.49	2.99	2.99	11.03%
YoY %	17.06%	0.00%	0.00%	-14.33%	16.72%	0.00%	-	-
Horiz. %	117.06%	100.00%	100.00%	100.00%	116.72%	100.00%	100.00%	-
NAPS	0.1253	0.1273	0.1302	0.1231	0.1205	0.1133	0.107	11.06%
YoY %	-1.57%	-2.23%	5.77%	2.16%	6.35%	5.89%	-	-
Horiz. %	117.10%	118.97%	121.68%	115.05%	112.62%	105.89%	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	9.76	10.48	9.46	10.60	10.12	10.42	10.64	-5.57%
YoY %	-6.87%	10.78%	-10.75%	4.74%	-2.88%	-2.07%	-	-
Horiz. %	91.73%	98.50%	88.91%	99.62%	95.11%	97.93%	100.00%	-
P/EPS	74.57	99.81	54.55	71.81	97.49	98.28	121.16	-27.58%
YoY %	-25.29%	82.97%	-24.04%	-26.34%	-0.80%	-18.88%	-	-
Horiz. %	61.55%	82.38%	45.02%	59.27%	80.46%	81.12%	100.00%	-
EY	1.34	1.00	1.83	1.39	1.03	1.02	0.83	37.50%
YoY %	34.00%	-45.36%	31.65%	34.95%	0.98%	22.89%	-	-
Horiz. %	161.45%	120.48%	220.48%	167.47%	124.10%	122.89%	100.00%	-
DY	1.35	1.07	1.16	1.11	1.29	1.05	1.03	19.70%
YoY %	26.17%	-7.76%	4.50%	-13.95%	22.86%	1.94%	-	-
Horiz. %	131.07%	103.88%	112.62%	107.77%	125.24%	101.94%	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	7.59	10.45	9.65	10.49	10.68	9.69	10.75	-20.65%
YoY %	-27.37%	8.29%	-8.01%	-1.78%	10.22%	-9.86%	-	-
Horiz. %	70.60%	97.21%	89.77%	97.58%	99.35%	90.14%	100.00%	-
P/EPS	57.94	99.45	55.60	71.01	102.87	91.38	122.41	-39.18%
YoY %	-41.74%	78.87%	-21.70%	-30.97%	12.57%	-25.35%	-	-
Horiz. %	47.33%	81.24%	45.42%	58.01%	84.04%	74.65%	100.00%	-
EY	1.73	1.01	1.80	1.41	0.97	1.09	0.82	64.27%
YoY %	71.29%	-43.89%	27.66%	45.36%	-11.01%	32.93%	-	-
Horiz. %	210.98%	123.17%	219.51%	171.95%	118.29%	132.93%	100.00%	-
DY	1.73	1.07	1.14	1.12	1.22	1.13	1.02	42.08%
YoY %	61.68%	-6.14%	1.79%	-8.20%	7.96%	10.78%	-	-
Horiz. %	169.61%	104.90%	111.76%	109.80%	119.61%	110.78%	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