[ASTRO] QoQ TTM 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- -1.02%

YoY- -4.91%

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
TTM Result
Revenue	5,530,753	5,539,988	5,567,366	5,575,959	5,612,646	5,616,964	5,567,360	-0.43%
YoY %	-0.17%	-0.49%	-0.15%	-0.65%	-0.08%	0.89%	-	-
Horiz. %	99.34%	99.51%	100.00%	100.15%	100.81%	100.89%	100.00%	-
PBT	1,073,151	1,002,490	1,005,244	834,940	845,513	935,941	863,707	15.52%
YoY %	7.05%	-0.27%	20.40%	-1.25%	-9.66%	8.36%	-	-
Horiz. %	124.25%	116.07%	116.39%	96.67%	97.89%	108.36%	100.00%	-
Tax	-309,175	-276,099	-276,198	-226,734	-228,521	-259,087	-232,103	21.00%
YoY %	-11.98%	0.04%	-21.82%	0.78%	11.80%	-11.63%	-	-
Horiz. %	133.21%	118.96%	119.00%	97.69%	98.46%	111.63%	100.00%	-
NP	763,976	726,391	729,046	608,206	616,992	676,854	631,604	13.48%
YoY %	5.17%	-0.36%	19.87%	-1.42%	-8.84%	7.16%	-	-
Horiz. %	120.96%	115.01%	115.43%	96.30%	97.69%	107.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	770,636	733,926	738,246	617,332	623,683	682,372	637,380	13.45%
YoY %	5.00%	-0.59%	19.59%	-1.02%	-8.60%	7.06%	-	-
Horiz. %	120.91%	115.15%	115.83%	96.85%	97.85%	107.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.81%	27.54%	27.48%	27.16%	27.03%	27.68%	26.87%	-
YoY %	4.61%	0.22%	1.18%	0.48%	-2.35%	3.01%	-	-
Horiz. %	107.22%	102.49%	102.27%	101.08%	100.60%	103.01%	100.00%	-
Total Cost	4,766,777	4,813,597	4,838,320	4,967,753	4,995,654	4,940,110	4,935,756	-2.28%
YoY %	-0.97%	-0.51%	-2.61%	-0.56%	1.12%	0.09%	-	-
Horiz. %	96.58%	97.53%	98.03%	100.65%	101.21%	100.09%	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	651,272	650,783	650,691	650,583	650,661	663,594	650,292	0.10%
YoY %	0.08%	0.01%	0.02%	-0.01%	-1.95%	2.05%	-	-
Horiz. %	100.15%	100.08%	100.06%	100.04%	100.06%	102.05%	100.00%	-
Div Payout %	84.51%	88.67%	88.14%	105.39%	104.33%	97.25%	102.03%	-
YoY %	-4.69%	0.60%	-16.37%	1.02%	7.28%	-4.68%	-	-
Horiz. %	82.83%	86.91%	86.39%	103.29%	102.25%	95.32%	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	13.81%	13.11%	13.09%	10.91%	10.99%	12.05%	11.34%	-
YoY %	5.34%	0.15%	19.98%	-0.73%	-8.80%	6.26%	-	-
Horiz. %	121.78%	115.61%	115.43%	96.21%	96.91%	106.26%	100.00%	-
ROE	117.87%	110.48%	108.62%	96.06%	99.21%	115.36%	114.14%	-
YoY %	6.69%	1.71%	13.08%	-3.18%	-14.00%	1.07%	-	-
Horiz. %	103.27%	96.79%	95.16%	84.16%	86.92%	101.07%	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	106.08	106.33	106.90	107.06	107.94	107.87	106.97	-0.55%
YoY %	-0.24%	-0.53%	-0.15%	-0.82%	0.06%	0.84%	-	-
Horiz. %	99.17%	99.40%	99.93%	100.08%	100.91%	100.84%	100.00%	-
EPS	14.78	14.09	14.18	11.85	11.99	13.10	12.25	13.29%
YoY %	4.90%	-0.63%	19.66%	-1.17%	-8.47%	6.94%	-	-
Horiz. %	120.65%	115.02%	115.76%	96.73%	97.88%	106.94%	100.00%	-
DPS	12.50	12.50	12.50	12.50	12.50	12.75	12.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-1.96%	2.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	102.00%	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	105.97	106.15	106.67	106.84	107.54	107.62	106.67	-0.43%
YoY %	-0.17%	-0.49%	-0.16%	-0.65%	-0.07%	0.89%	-	-
Horiz. %	99.34%	99.51%	100.00%	100.16%	100.82%	100.89%	100.00%	-
EPS	14.77	14.06	14.15	11.83	11.95	13.07	12.21	13.49%
YoY %	5.05%	-0.64%	19.61%	-1.00%	-8.57%	7.04%	-	-
Horiz. %	120.97%	115.15%	115.89%	96.89%	97.87%	107.04%	100.00%	-
DPS	12.48	12.47	12.47	12.47	12.47	12.71	12.46	0.10%
YoY %	0.08%	0.00%	0.00%	0.00%	-1.89%	2.01%	-	-
Horiz. %	100.16%	100.08%	100.08%	100.08%	100.08%	102.01%	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	2.45	2.64	2.41	2.52	2.52	2.64	2.73	-6.94%
YoY %	-7.20%	9.54%	-4.37%	0.00%	-4.55%	-3.30%	-	-
Horiz. %	89.74%	96.70%	88.28%	92.31%	92.31%	96.70%	100.00%	-
P/EPS	17.59	19.95	18.20	22.78	22.68	21.75	23.84	-18.30%
YoY %	-11.83%	9.62%	-20.11%	0.44%	4.28%	-8.77%	-	-
Horiz. %	73.78%	83.68%	76.34%	95.55%	95.13%	91.23%	100.00%	-
EY	5.68	5.01	5.49	4.39	4.41	4.60	4.19	22.41%
YoY %	13.37%	-8.74%	25.06%	-0.45%	-4.13%	9.79%	-	-
Horiz. %	135.56%	119.57%	131.03%	104.77%	105.25%	109.79%	100.00%	-
DY	4.81	4.45	4.84	4.63	4.60	4.47	4.28	8.07%
YoY %	8.09%	-8.06%	4.54%	0.65%	2.91%	4.44%	-	-
Horiz. %	112.38%	103.97%	113.08%	108.18%	107.48%	104.44%	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	2.70	2.87	2.65	2.95	-
P/RPS	1.90	2.63	2.46	2.52	2.66	2.46	2.76	-21.98%
YoY %	-27.76%	6.91%	-2.38%	-5.26%	8.13%	-10.87%	-	-
Horiz. %	68.84%	95.29%	89.13%	91.30%	96.38%	89.13%	100.00%	-
P/EPS	13.67	19.88	18.55	22.78	23.93	20.22	24.09	-31.38%
YoY %	-31.24%	7.17%	-18.57%	-4.81%	18.35%	-16.06%	-	-
Horiz. %	56.75%	82.52%	77.00%	94.56%	99.34%	83.94%	100.00%	-
EY	7.32	5.03	5.39	4.39	4.18	4.95	4.15	45.83%
YoY %	45.53%	-6.68%	22.78%	5.02%	-15.56%	19.28%	-	-
Horiz. %	176.39%	121.20%	129.88%	105.78%	100.72%	119.28%	100.00%	-
DY	6.19	4.46	4.75	4.63	4.36	4.81	4.24	28.60%
YoY %	38.79%	-6.11%	2.59%	6.19%	-9.36%	13.44%	-	-
Horiz. %	145.99%	105.19%	112.03%	109.20%	102.83%	113.44%	100.00%	-
P/NAPS	16.11	21.96	20.15	21.88	23.74	23.33	27.49	-29.90%
YoY %	-26.64%	8.98%	-7.91%	-7.83%	1.76%	-15.13%	-	-
Horiz. %	58.60%	79.88%	73.30%	79.59%	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