[ASTRO] QoQ 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- -3.93%

YoY- -28.8%

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
Quarter Result
Revenue	1,396,657	1,419,749	1,326,094	1,397,488	1,424,035	1,428,342	1,362,781	1.64%
YoY %	-1.63%	7.06%	-5.11%	-1.86%	-0.30%	4.81%	-	-
Horiz. %	102.49%	104.18%	97.31%	102.55%	104.49%	104.81%	100.00%	-
PBT	205,996	339,216	269,500	187,778	208,750	168,912	280,073	-18.47%
YoY %	-39.27%	25.87%	43.52%	-10.05%	23.59%	-39.69%	-	-
Horiz. %	73.55%	121.12%	96.22%	67.05%	74.53%	60.31%	100.00%	-
Tax	-59,997	-94,126	-77,148	-44,828	-60,096	-44,662	-78,935	-16.67%
YoY %	36.26%	-22.01%	-72.10%	25.41%	-34.56%	43.42%	-	-
Horiz. %	76.01%	119.24%	97.74%	56.79%	76.13%	56.58%	100.00%	-
NP	145,999	245,090	192,352	142,950	148,654	124,250	201,138	-19.18%
YoY %	-40.43%	27.42%	34.56%	-3.84%	19.64%	-38.23%	-	-
Horiz. %	72.59%	121.85%	95.63%	71.07%	73.91%	61.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	146,684	246,342	195,823	145,077	151,004	125,428	202,174	-19.20%
YoY %	-40.46%	25.80%	34.98%	-3.93%	20.39%	-37.96%	-	-
Horiz. %	72.55%	121.85%	96.86%	71.76%	74.69%	62.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.13%	27.75%	28.63%	23.87%	28.79%	26.44%	28.18%	-
YoY %	4.97%	-3.07%	19.94%	-17.09%	8.89%	-6.17%	-	-
Horiz. %	103.37%	98.47%	101.60%	84.71%	102.16%	93.83%	100.00%	-
Total Cost	1,250,658	1,174,659	1,133,742	1,254,538	1,275,381	1,304,092	1,161,643	5.03%
YoY %	6.47%	3.61%	-9.63%	-1.63%	-2.20%	12.26%	-	-
Horiz. %	107.66%	101.12%	97.60%	108.00%	109.79%	112.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	664,287	679,653	642,674	628,666	591,519	558,440	577,863	9.70%
YoY %	-2.26%	5.75%	2.23%	6.28%	5.92%	-3.36%	-	-
Horiz. %	114.96%	117.61%	111.22%	108.79%	102.36%	96.64%	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	156,303	156,242	156,241	181,996	156,211	156,134	156,320	-0.00%
YoY %	0.04%	0.00%	-14.15%	16.51%	0.05%	-0.12%	-	-
Horiz. %	99.99%	99.95%	99.95%	116.43%	99.93%	99.88%	100.00%	-
Div Payout %	106.56%	63.42%	79.79%	125.45%	103.45%	124.48%	77.32%	-
YoY %	68.02%	-20.52%	-36.40%	21.27%	-16.89%	60.99%	-	-
Horiz. %	137.82%	82.02%	103.19%	162.25%	133.79%	160.99%	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	679,653	642,674	628,666	591,519	558,440	577,863	9.70%
YoY %	-2.26%	5.75%	2.23%	6.28%	5.92%	-3.36%	-	-
Horiz. %	114.96%	117.61%	111.22%	108.79%	102.36%	96.64%	100.00%	-
NOSH	5,213,883	5,208,076	5,208,058	5,199,892	5,207,034	5,204,481	5,210,669	0.04%
YoY %	0.11%	0.00%	0.16%	-0.14%	0.05%	-0.12%	-	-
Horiz. %	100.06%	99.95%	99.95%	99.79%	99.93%	99.88%	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	10.45%	17.26%	14.51%	10.23%	10.44%	8.70%	14.76%	-
YoY %	-39.46%	18.95%	41.84%	-2.01%	20.00%	-41.06%	-	-
Horiz. %	70.80%	116.94%	98.31%	69.31%	70.73%	58.94%	100.00%	-
ROE	22.08%	36.25%	30.47%	23.08%	25.53%	22.46%	34.99%	-
YoY %	-39.09%	18.97%	32.02%	-9.60%	13.67%	-35.81%	-	-
Horiz. %	63.10%	103.60%	87.08%	65.96%	72.96%	64.19%	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	26.81	27.26	25.46	26.88	27.35	27.44	26.15	1.67%
YoY %	-1.65%	7.07%	-5.28%	-1.72%	-0.33%	4.93%	-	-
Horiz. %	102.52%	104.24%	97.36%	102.79%	104.59%	104.93%	100.00%	-
EPS	2.81	4.73	3.76	2.79	2.90	2.41	3.88	-19.30%
YoY %	-40.59%	25.80%	34.77%	-3.79%	20.33%	-37.89%	-	-
Horiz. %	72.42%	121.91%	96.91%	71.91%	74.74%	62.11%	100.00%	-
DPS	3.00	3.00	3.00	3.50	3.00	3.00	3.00	0.00%
YoY %	0.00%	0.00%	-14.29%	16.67%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	116.67%	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	26.78	27.22	25.42	26.79	27.30	27.39	26.13	1.64%
YoY %	-1.62%	7.08%	-5.11%	-1.87%	-0.33%	4.82%	-	-
Horiz. %	102.49%	104.17%	97.28%	102.53%	104.48%	104.82%	100.00%	-
EPS	2.81	4.72	3.75	2.78	2.90	2.40	3.88	-19.30%
YoY %	-40.47%	25.87%	34.89%	-4.14%	20.83%	-38.14%	-	-
Horiz. %	72.42%	121.65%	96.65%	71.65%	74.74%	61.86%	100.00%	-
DPS	3.00	3.00	3.00	3.49	2.99	2.99	3.00	0.00%
YoY %	0.00%	0.00%	-14.04%	16.72%	0.00%	-0.33%	-	-
Horiz. %	100.00%	100.00%	100.00%	116.33%	99.67%	99.67%	100.00%	-
NAPS	0.1274	0.1303	0.1232	0.1205	0.1134	0.1071	0.1108	9.72%
YoY %	-2.23%	5.76%	2.24%	6.26%	5.88%	-3.34%	-	-
Horiz. %	114.98%	117.60%	111.19%	108.75%	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	10.48	9.46	10.60	10.12	10.42	10.64	10.59	-0.69%
YoY %	10.78%	-10.75%	4.74%	-2.88%	-2.07%	0.47%	-	-
Horiz. %	98.96%	89.33%	100.09%	95.56%	98.39%	100.47%	100.00%	-
P/EPS	99.81	54.55	71.81	97.49	98.28	121.16	71.39	24.95%
YoY %	82.97%	-24.04%	-26.34%	-0.80%	-18.88%	69.72%	-	-
Horiz. %	139.81%	76.41%	100.59%	136.56%	137.67%	169.72%	100.00%	-
EY	1.00	1.83	1.39	1.03	1.02	0.83	1.40	-20.04%
YoY %	-45.36%	31.65%	34.95%	0.98%	22.89%	-40.71%	-	-
Horiz. %	71.43%	130.71%	99.29%	73.57%	72.86%	59.29%	100.00%	-
DY	1.07	1.16	1.11	1.29	1.05	1.03	1.08	-0.61%
YoY %	-7.76%	4.50%	-13.95%	22.86%	1.94%	-4.63%	-	-
Horiz. %	99.07%	107.41%	102.78%	119.44%	97.22%	95.37%	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	10.45	9.65	10.49	10.68	9.69	10.75	10.55	-0.63%
YoY %	8.29%	-8.01%	-1.78%	10.22%	-9.86%	1.90%	-	-
Horiz. %	99.05%	91.47%	99.43%	101.23%	91.85%	101.90%	100.00%	-
P/EPS	99.45	55.60	71.01	102.87	91.38	122.41	71.13	24.95%
YoY %	78.87%	-21.70%	-30.97%	12.57%	-25.35%	72.09%	-	-
Horiz. %	139.81%	78.17%	99.83%	144.62%	128.47%	172.09%	100.00%	-
EY	1.01	1.80	1.41	0.97	1.09	0.82	1.41	-19.89%
YoY %	-43.89%	27.66%	45.36%	-11.01%	32.93%	-41.84%	-	-
Horiz. %	71.63%	127.66%	100.00%	68.79%	77.30%	58.16%	100.00%	-
DY	1.07	1.14	1.12	1.22	1.13	1.02	1.09	-1.22%
YoY %	-6.14%	1.79%	-8.20%	7.96%	10.78%	-6.42%	-	-
Horiz. %	98.17%	104.59%	102.75%	111.93%	103.67%	93.58%	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