[ASTRO] QoQ Quarter Result on 31-Oct-2017 [#3]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

06-Dec-2017

Admission Sponsor

Sponsor

Financial Year

31-Jan-2018

Quarter

31-Oct-2017 [#3]

Profit Trend

QoQ- -40.46%

YoY- -2.86%

Quarter Report

AMH_Q3_FY18_Report (FINAL).pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Quarter Result
Revenue	1,416,439	1,310,940	1,388,253	1,396,657	1,419,749	1,326,094	1,397,488	0.90%
YoY %	8.05%	-5.57%	-0.60%	-1.63%	7.06%	-5.11%	-	-
Horiz. %	101.36%	93.81%	99.34%	99.94%	101.59%	94.89%	100.00%	-
PBT	29,204	234,891	258,439	205,996	339,216	269,500	187,778	-71.17%
YoY %	-87.57%	-9.11%	25.46%	-39.27%	25.87%	43.52%	-	-
Horiz. %	15.55%	125.09%	137.63%	109.70%	180.65%	143.52%	100.00%	-
Tax	-14,515	-61,016	-77,904	-59,997	-94,126	-77,148	-44,828	-52.94%
YoY %	76.21%	21.68%	-29.85%	36.26%	-22.01%	-72.10%	-	-
Horiz. %	32.38%	136.11%	173.78%	133.84%	209.97%	172.10%	100.00%	-
NP	14,689	173,875	180,535	145,999	245,090	192,352	142,950	-78.15%
YoY %	-91.55%	-3.69%	23.65%	-40.43%	27.42%	34.56%	-	-
Horiz. %	10.28%	121.63%	126.29%	102.13%	171.45%	134.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,579	174,729	181,787	146,684	246,342	195,823	145,077	-76.54%
YoY %	-90.51%	-3.88%	23.93%	-40.46%	25.80%	34.98%	-	-
Horiz. %	11.43%	120.44%	125.30%	101.11%	169.80%	134.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.70%	25.98%	30.14%	29.13%	27.75%	28.63%	23.87%	-
YoY %	91.30%	-13.80%	3.47%	4.97%	-3.07%	19.94%	-	-
Horiz. %	208.21%	108.84%	126.27%	122.04%	116.25%	119.94%	100.00%	-
Total Cost	1,401,750	1,137,065	1,207,718	1,250,658	1,174,659	1,133,742	1,254,538	7.69%
YoY %	23.28%	-5.85%	-3.43%	6.47%	3.61%	-9.63%	-	-
Horiz. %	111.73%	90.64%	96.27%	99.69%	93.63%	90.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	580,305	684,582	653,821	664,287	679,653	642,674	628,666	-5.21%
YoY %	-15.23%	4.70%	-1.58%	-2.26%	5.75%	2.23%	-	-
Horiz. %	92.31%	108.89%	104.00%	105.67%	108.11%	102.23%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Dividend
Div	130,347	130,347	182,485	156,303	156,242	156,241	181,996	-19.99%
YoY %	0.00%	-28.57%	16.75%	0.04%	0.00%	-14.15%	-	-
Horiz. %	71.62%	71.62%	100.27%	85.88%	85.85%	85.85%	100.00%	-
Div Payout %	786.22%	74.60%	100.38%	106.56%	63.42%	79.79%	125.45%	-
YoY %	953.91%	-25.68%	-5.80%	68.02%	-20.52%	-36.40%	-	-
Horiz. %	626.72%	59.47%	80.02%	84.94%	50.55%	63.60%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Equity
Net Worth	580,305	684,582	653,821	664,287	679,653	642,674	628,666	-5.21%
YoY %	-15.23%	4.70%	-1.58%	-2.26%	5.75%	2.23%	-	-
Horiz. %	92.31%	108.89%	104.00%	105.67%	108.11%	102.23%	100.00%	-
NOSH	5,213,883	5,213,883	5,213,883	5,213,883	5,208,076	5,208,058	5,199,892	0.17%
YoY %	0.00%	0.00%	0.00%	0.11%	0.00%	0.16%	-	-
Horiz. %	100.27%	100.27%	100.27%	100.27%	100.16%	100.16%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Ratio Analysis
NP Margin	1.04%	13.26%	13.00%	10.45%	17.26%	14.51%	10.23%	-
YoY %	-92.16%	2.00%	24.40%	-39.46%	18.95%	41.84%	-	-
Horiz. %	10.17%	129.62%	127.08%	102.15%	168.72%	141.84%	100.00%	-
ROE	2.86%	25.52%	27.80%	22.08%	36.25%	30.47%	23.08%	-
YoY %	-88.79%	-8.20%	25.91%	-39.09%	18.97%	32.02%	-	-
Horiz. %	12.39%	110.57%	120.45%	95.67%	157.06%	132.02%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Per Share
RPS	27.17	25.14	26.63	26.81	27.26	25.46	26.88	0.71%
YoY %	8.07%	-5.60%	-0.67%	-1.65%	7.07%	-5.28%	-	-
Horiz. %	101.08%	93.53%	99.07%	99.74%	101.41%	94.72%	100.00%	-
EPS	0.32	3.35	3.49	2.81	4.73	3.76	2.79	-76.48%
YoY %	-90.45%	-4.01%	24.20%	-40.59%	25.80%	34.77%	-	-
Horiz. %	11.47%	120.07%	125.09%	100.72%	169.53%	134.77%	100.00%	-
DPS	2.50	2.50	3.50	3.00	3.00	3.00	3.50	-20.14%
YoY %	0.00%	-28.57%	16.67%	0.00%	0.00%	-14.29%	-	-
Horiz. %	71.43%	71.43%	100.00%	85.71%	85.71%	85.71%	100.00%	-
NAPS	0.1113	0.1313	0.1254	0.1275	0.1305	0.1234	0.1209	-5.38%
YoY %	-15.23%	4.70%	-1.65%	-2.30%	5.75%	2.07%	-	-
Horiz. %	92.06%	108.60%	103.72%	105.46%	107.94%	102.07%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,213,883
RPS	27.14	25.12	26.60	26.76	27.20	25.41	26.78	0.89%
YoY %	8.04%	-5.56%	-0.60%	-1.62%	7.04%	-5.12%	-	-
Horiz. %	101.34%	93.80%	99.33%	99.93%	101.57%	94.88%	100.00%	-
EPS	0.32	3.35	3.48	2.81	4.72	3.75	2.78	-76.43%
YoY %	-90.45%	-3.74%	23.84%	-40.47%	25.87%	34.89%	-	-
Horiz. %	11.51%	120.50%	125.18%	101.08%	169.78%	134.89%	100.00%	-
DPS	2.50	2.50	3.50	2.99	2.99	2.99	3.49	-19.98%
YoY %	0.00%	-28.57%	17.06%	0.00%	0.00%	-14.33%	-	-
Horiz. %	71.63%	71.63%	100.29%	85.67%	85.67%	85.67%	100.00%	-
NAPS	0.1112	0.1312	0.1253	0.1273	0.1302	0.1231	0.1205	-5.22%
YoY %	-15.24%	4.71%	-1.57%	-2.23%	5.77%	2.16%	-	-
Horiz. %	92.28%	108.88%	103.98%	105.64%	108.05%	102.16%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	-
Price	1.83	1.91	2.60	2.81	2.58	2.70	2.72	-
P/RPS	6.74	7.60	9.76	10.48	9.46	10.60	10.12	-23.79%
YoY %	-11.32%	-22.13%	-6.87%	10.78%	-10.75%	4.74%	-	-
Horiz. %	66.60%	75.10%	96.44%	103.56%	93.48%	104.74%	100.00%	-
P/EPS	575.51	56.99	74.57	99.81	54.55	71.81	97.49	227.69%
YoY %	909.84%	-23.58%	-25.29%	82.97%	-24.04%	-26.34%	-	-
Horiz. %	590.33%	58.46%	76.49%	102.38%	55.95%	73.66%	100.00%	-
EY	0.17	1.75	1.34	1.00	1.83	1.39	1.03	-70.01%
YoY %	-90.29%	30.60%	34.00%	-45.36%	31.65%	34.95%	-	-
Horiz. %	16.50%	169.90%	130.10%	97.09%	177.67%	134.95%	100.00%	-
DY	1.37	1.31	1.35	1.07	1.16	1.11	1.29	4.10%
YoY %	4.58%	-2.96%	26.17%	-7.76%	4.50%	-13.95%	-	-
Horiz. %	106.20%	101.55%	104.65%	82.95%	89.92%	86.05%	100.00%	-
P/NAPS	16.44	14.55	20.73	22.04	19.77	21.88	22.50	-18.92%
YoY %	12.99%	-29.81%	-5.94%	11.48%	-9.64%	-2.76%	-	-
Horiz. %	73.07%	64.67%	92.13%	97.96%	87.87%	97.24%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	26/09/18	06/06/18	28/03/18	06/12/17	14/09/17	14/06/17	28/03/17	-
Price	1.66	1.83	2.02	2.80	2.63	2.67	2.87	-
P/RPS	6.11	7.28	7.59	10.45	9.65	10.49	10.68	-31.15%
YoY %	-16.07%	-4.08%	-27.37%	8.29%	-8.01%	-1.78%	-	-
Horiz. %	57.21%	68.16%	71.07%	97.85%	90.36%	98.22%	100.00%	-
P/EPS	522.05	54.61	57.94	99.45	55.60	71.01	102.87	196.19%
YoY %	855.96%	-5.75%	-41.74%	78.87%	-21.70%	-30.97%	-	-
Horiz. %	507.49%	53.09%	56.32%	96.68%	54.05%	69.03%	100.00%	-
EY	0.19	1.83	1.73	1.01	1.80	1.41	0.97	-66.37%
YoY %	-89.62%	5.78%	71.29%	-43.89%	27.66%	45.36%	-	-
Horiz. %	19.59%	188.66%	178.35%	104.12%	185.57%	145.36%	100.00%	-
DY	1.51	1.37	1.73	1.07	1.14	1.12	1.22	15.32%
YoY %	10.22%	-20.81%	61.68%	-6.14%	1.79%	-8.20%	-	-
Horiz. %	123.77%	112.30%	141.80%	87.70%	93.44%	91.80%	100.00%	-
P/NAPS	14.91	13.94	16.11	21.96	20.15	21.64	23.74	-26.72%
YoY %	6.96%	-13.47%	-26.64%	8.98%	-6.89%	-8.85%	-	-
Horiz. %	62.81%	58.72%	67.86%	92.50%	84.88%	91.15%	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