[ASTRO] YoY Annualized 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- 25.59%

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. %

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Annualized Quarter Result
Revenue	4,211,576	4,937,608	5,243,760	5,304,376	5,451,124	5,320,352	5,015,420	-2.86%
YoY %	-14.70%	-5.84%	-1.14%	-2.69%	2.46%	6.08%	-	-
Horiz. %	83.97%	98.45%	104.55%	105.76%	108.69%	106.08%	100.00%	-
PBT	387,424	906,012	939,564	1,078,000	1,120,292	921,688	673,136	-8.78%
YoY %	-57.24%	-3.57%	-12.84%	-3.78%	21.55%	36.92%	-	-
Horiz. %	57.56%	134.60%	139.58%	160.15%	166.43%	136.92%	100.00%	-
Tax	-95,592	-228,752	-244,064	-308,592	-315,740	-254,768	-157,148	-7.94%
YoY %	58.21%	6.27%	20.91%	2.26%	-23.93%	-62.12%	-	-
Horiz. %	60.83%	145.56%	155.31%	196.37%	200.92%	162.12%	100.00%	-
NP	291,832	677,260	695,500	769,408	804,552	666,920	515,988	-9.05%
YoY %	-56.91%	-2.62%	-9.61%	-4.37%	20.64%	29.25%	-	-
Horiz. %	56.56%	131.25%	134.79%	149.11%	155.92%	129.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	295,364	704,784	698,916	783,292	808,696	673,216	513,328	-8.79%
YoY %	-58.09%	0.84%	-10.77%	-3.14%	20.12%	31.15%	-	-
Horiz. %	57.54%	137.30%	136.15%	152.59%	157.54%	131.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.67%	25.25%	25.98%	28.63%	28.18%	27.64%	23.35%	-
YoY %	-2.30%	-2.81%	-9.26%	1.60%	1.95%	18.37%	-	-
Horiz. %	105.65%	108.14%	111.26%	122.61%	120.69%	118.37%	100.00%	-
Total Cost	3,919,744	4,260,348	4,548,260	4,534,968	4,646,572	4,653,432	4,499,432	-2.27%
YoY %	-7.99%	-6.33%	0.29%	-2.40%	-0.15%	3.42%	-	-
Horiz. %	87.12%	94.69%	101.09%	100.79%	103.27%	103.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	880,208	692,982	684,582	642,674	577,863	711,774	618,279	6.05%
YoY %	27.02%	1.23%	6.52%	11.22%	-18.81%	15.12%	-	-
Horiz. %	142.36%	112.08%	110.72%	103.95%	93.46%	115.12%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Dividend
Div	208,580	417,145	521,388	624,967	625,280	573,171	467,606	-12.57%
YoY %	-50.00%	-19.99%	-16.57%	-0.05%	9.09%	22.58%	-	-
Horiz. %	44.61%	89.21%	111.50%	133.65%	133.72%	122.58%	100.00%	-
Div Payout %	70.62%	59.19%	74.60%	79.79%	77.32%	85.14%	91.09%	-
YoY %	19.31%	-20.66%	-6.50%	3.19%	-9.18%	-6.53%	-	-
Horiz. %	77.53%	64.98%	81.90%	87.59%	84.88%	93.47%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Equity
Net Worth	880,208	692,982	684,582	642,674	577,863	711,774	618,279	6.05%
YoY %	27.02%	1.23%	6.52%	11.22%	-18.81%	15.12%	-	-
Horiz. %	142.36%	112.08%	110.72%	103.95%	93.46%	115.12%	100.00%	-
NOSH	5,214,506	5,214,314	5,213,883	5,208,058	5,210,669	5,210,650	5,195,627	0.06%
YoY %	0.00%	0.01%	0.11%	-0.05%	0.00%	0.29%	-	-
Horiz. %	100.36%	100.36%	100.35%	100.24%	100.29%	100.29%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Ratio Analysis
NP Margin	6.93%	13.72%	13.26%	14.51%	14.76%	12.54%	10.29%	-
YoY %	-49.49%	3.47%	-8.61%	-1.69%	17.70%	21.87%	-	-
Horiz. %	67.35%	133.33%	128.86%	141.01%	143.44%	121.87%	100.00%	-
ROE	33.56%	101.70%	102.09%	121.88%	139.95%	94.58%	83.03%	-
YoY %	-67.00%	-0.38%	-16.24%	-12.91%	47.97%	13.91%	-	-
Horiz. %	40.42%	122.49%	122.96%	146.79%	168.55%	113.91%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Per Share
RPS	80.77	94.69	100.57	101.85	104.61	102.11	96.53	-2.92%
YoY %	-14.70%	-5.85%	-1.26%	-2.64%	2.45%	5.78%	-	-
Horiz. %	83.67%	98.09%	104.19%	105.51%	108.37%	105.78%	100.00%	-
EPS	5.68	13.52	13.40	15.04	15.52	12.92	9.88	-8.80%
YoY %	-57.99%	0.90%	-10.90%	-3.09%	20.12%	30.77%	-	-
Horiz. %	57.49%	136.84%	135.63%	152.23%	157.09%	130.77%	100.00%	-
DPS	4.00	8.00	10.00	12.00	12.00	11.00	9.00	-12.63%
YoY %	-50.00%	-20.00%	-16.67%	0.00%	9.09%	22.22%	-	-
Horiz. %	44.44%	88.89%	111.11%	133.33%	133.33%	122.22%	100.00%	-
NAPS	0.1688	0.1329	0.1313	0.1234	0.1109	0.1366	0.119	5.99%
YoY %	27.01%	1.22%	6.40%	11.27%	-18.81%	14.79%	-	-
Horiz. %	141.85%	111.68%	110.34%	103.70%	93.19%	114.79%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,208,058
RPS	80.70	94.61	100.47	101.64	104.45	101.94	96.10	-2.86%
YoY %	-14.70%	-5.83%	-1.15%	-2.69%	2.46%	6.08%	-	-
Horiz. %	83.98%	98.45%	104.55%	105.76%	108.69%	106.08%	100.00%	-
EPS	5.66	13.50	13.39	15.01	15.50	12.90	9.84	-8.79%
YoY %	-58.07%	0.82%	-10.79%	-3.16%	20.16%	31.10%	-	-
Horiz. %	57.52%	137.20%	136.08%	152.54%	157.52%	131.10%	100.00%	-
DPS	4.00	7.99	9.99	11.97	11.98	10.98	8.96	-12.56%
YoY %	-49.94%	-20.02%	-16.54%	-0.08%	9.11%	22.54%	-	-
Horiz. %	44.64%	89.17%	111.50%	133.59%	133.71%	122.54%	100.00%	-
NAPS	0.1687	0.1328	0.1312	0.1231	0.1107	0.1364	0.1185	6.05%
YoY %	27.03%	1.22%	6.58%	11.20%	-18.84%	15.11%	-	-
Horiz. %	142.36%	112.07%	110.72%	103.88%	93.42%	115.11%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	-
Price	0.945	1.45	1.91	2.70	2.77	3.14	3.33	-
P/RPS	1.17	1.53	1.90	2.65	2.65	3.08	3.45	-16.47%
YoY %	-23.53%	-19.47%	-28.30%	0.00%	-13.96%	-10.72%	-	-
Horiz. %	33.91%	44.35%	55.07%	76.81%	76.81%	89.28%	100.00%	-
P/EPS	16.68	10.73	14.25	17.95	17.85	24.30	33.70	-11.05%
YoY %	55.45%	-24.70%	-20.61%	0.56%	-26.54%	-27.89%	-	-
Horiz. %	49.50%	31.84%	42.28%	53.26%	52.97%	72.11%	100.00%	-
EY	5.99	9.32	7.02	5.57	5.60	4.11	2.97	12.39%
YoY %	-35.73%	32.76%	26.03%	-0.54%	36.25%	38.38%	-	-
Horiz. %	201.68%	313.80%	236.36%	187.54%	188.55%	138.38%	100.00%	-
DY	4.23	5.52	5.24	4.44	4.33	3.50	2.70	7.76%
YoY %	-23.37%	5.34%	18.02%	2.54%	23.71%	29.63%	-	-
Horiz. %	156.67%	204.44%	194.07%	164.44%	160.37%	129.63%	100.00%	-
P/NAPS	5.60	10.91	14.55	21.88	24.98	22.99	27.98	-23.49%
YoY %	-48.67%	-25.02%	-33.50%	-12.41%	8.66%	-17.83%	-	-
Horiz. %	20.01%	38.99%	52.00%	78.20%	89.28%	82.17%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	18/06/20	25/06/19	06/06/18	14/06/17	31/05/16	16/06/15	18/06/14	-
Price	0.98	1.51	1.83	2.67	2.76	3.01	3.54	-
P/RPS	1.21	1.59	1.82	2.62	2.64	2.95	3.67	-16.86%
YoY %	-23.90%	-12.64%	-30.53%	-0.76%	-10.51%	-19.62%	-	-
Horiz. %	32.97%	43.32%	49.59%	71.39%	71.93%	80.38%	100.00%	-
P/EPS	17.30	11.17	13.65	17.75	17.78	23.30	35.83	-11.41%
YoY %	54.88%	-18.17%	-23.10%	-0.17%	-23.69%	-34.97%	-	-
Horiz. %	48.28%	31.17%	38.10%	49.54%	49.62%	65.03%	100.00%	-
EY	5.78	8.95	7.33	5.63	5.62	4.29	2.79	12.89%
YoY %	-35.42%	22.10%	30.20%	0.18%	31.00%	53.76%	-	-
Horiz. %	207.17%	320.79%	262.72%	201.79%	201.43%	153.76%	100.00%	-
DY	4.08	5.30	5.46	4.49	4.35	3.65	2.54	8.21%
YoY %	-23.02%	-2.93%	21.60%	3.22%	19.18%	43.70%	-	-
Horiz. %	160.63%	208.66%	214.96%	176.77%	171.26%	143.70%	100.00%	-
P/NAPS	5.81	11.36	13.94	21.64	24.89	22.04	29.75	-23.81%
YoY %	-48.86%	-18.51%	-35.58%	-13.06%	12.93%	-25.92%	-	-
Horiz. %	19.53%	38.18%	46.86%	72.74%	83.66%	74.08%	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