[ASTRO] YoY Annualized Quarter Result on 31-Jul-2017 [#2]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

14-Sep-2017

Admission Sponsor

Sponsor

Financial Year

31-Jan-2018

Quarter

31-Jul-2017 [#2]

Profit Trend

QoQ- 12.9%

YoY- 34.97%

Quarter Report

AMH_Q2_FY18_Report.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Annualized Quarter Result
Revenue	4,287,800	4,941,568	5,454,758	5,491,686	5,582,248	5,398,268	5,206,016	-3.17%
YoY %	-13.23%	-9.41%	-0.67%	-1.62%	3.41%	3.69%	-	-
Horiz. %	82.36%	94.92%	104.78%	105.49%	107.23%	103.69%	100.00%	-
PBT	568,632	894,588	528,190	1,217,432	897,970	829,336	728,718	-4.04%
YoY %	-36.44%	69.37%	-56.61%	35.58%	8.28%	13.81%	-	-
Horiz. %	78.03%	122.76%	72.48%	167.06%	123.23%	113.81%	100.00%	-
Tax	-148,466	-220,268	-151,062	-342,548	-247,194	-225,844	-197,836	-4.66%
YoY %	32.60%	-45.81%	55.90%	-38.57%	-9.45%	-14.16%	-	-
Horiz. %	75.04%	111.34%	76.36%	173.15%	124.95%	114.16%	100.00%	-
NP	420,166	674,320	377,128	874,884	650,776	603,492	530,882	-3.81%
YoY %	-37.69%	78.80%	-56.89%	34.44%	7.84%	13.68%	-	-
Horiz. %	79.14%	127.02%	71.04%	164.80%	122.58%	113.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	414,980	691,064	382,616	884,330	655,206	611,082	531,982	-4.05%
YoY %	-39.95%	80.62%	-56.73%	34.97%	7.22%	14.87%	-	-
Horiz. %	78.01%	129.90%	71.92%	166.23%	123.16%	114.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.11%	24.62%	28.60%	28.14%	27.53%	27.23%	27.15%	-
YoY %	6.05%	-13.92%	1.63%	2.22%	1.10%	0.29%	-	-
Horiz. %	96.17%	90.68%	105.34%	103.65%	101.40%	100.29%	100.00%	-
Total Cost	3,867,634	4,267,248	5,077,630	4,616,802	4,931,472	4,794,776	4,675,134	-3.10%
YoY %	-9.36%	-15.96%	9.98%	-6.38%	2.85%	2.56%	-	-
Horiz. %	82.73%	91.28%	108.61%	98.75%	105.48%	102.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	938,611	755,554	580,305	679,652	558,852	648,495	597,960	7.79%
YoY %	24.23%	30.20%	-14.62%	21.62%	-13.82%	8.45%	-	-
Horiz. %	156.97%	126.36%	97.05%	113.66%	93.46%	108.45%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Dividend
Div	260,725	417,145	521,388	624,968	624,997	571,590	467,562	-9.26%
YoY %	-37.50%	-19.99%	-16.57%	-0.00%	9.34%	22.25%	-	-
Horiz. %	55.76%	89.22%	111.51%	133.67%	133.67%	122.25%	100.00%	-
Div Payout %	62.83%	60.36%	136.27%	70.67%	95.39%	93.54%	87.89%	-
YoY %	4.09%	-55.71%	92.83%	-25.91%	1.98%	6.43%	-	-
Horiz. %	71.49%	68.68%	155.05%	80.41%	108.53%	106.43%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Equity
Net Worth	938,611	755,554	580,305	679,652	558,852	648,495	597,960	7.79%
YoY %	24.23%	30.20%	-14.62%	21.62%	-13.82%	8.45%	-	-
Horiz. %	156.97%	126.36%	97.05%	113.66%	93.46%	108.45%	100.00%	-
NOSH	5,214,506	5,214,314	5,213,883	5,208,068	5,208,314	5,196,275	5,195,136	0.06%
YoY %	0.00%	0.01%	0.11%	-0.00%	0.23%	0.02%	-	-
Horiz. %	100.37%	100.37%	100.36%	100.25%	100.25%	100.02%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Ratio Analysis
NP Margin	9.80%	13.65%	6.91%	15.93%	11.66%	11.18%	10.20%	-
YoY %	-28.21%	97.54%	-56.62%	36.62%	4.29%	9.61%	-	-
Horiz. %	96.08%	133.82%	67.75%	156.18%	114.31%	109.61%	100.00%	-
ROE	44.21%	91.46%	65.93%	130.11%	117.24%	94.23%	88.97%	-
YoY %	-51.66%	38.72%	-49.33%	10.98%	24.42%	5.91%	-	-
Horiz. %	49.69%	102.80%	74.10%	146.24%	131.77%	105.91%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Per Share
RPS	82.23	94.77	104.62	105.45	107.18	103.89	100.21	-3.23%
YoY %	-13.23%	-9.42%	-0.79%	-1.61%	3.17%	3.67%	-	-
Horiz. %	82.06%	94.57%	104.40%	105.23%	106.96%	103.67%	100.00%	-
EPS	7.96	13.26	7.34	16.98	12.58	11.76	10.24	-4.10%
YoY %	-39.97%	80.65%	-56.77%	34.98%	6.97%	14.84%	-	-
Horiz. %	77.73%	129.49%	71.68%	165.82%	122.85%	114.84%	100.00%	-
DPS	5.00	8.00	10.00	12.00	12.00	11.00	9.00	-9.32%
YoY %	-37.50%	-20.00%	-16.67%	0.00%	9.09%	22.22%	-	-
Horiz. %	55.56%	88.89%	111.11%	133.33%	133.33%	122.22%	100.00%	-
NAPS	0.18	0.1449	0.1113	0.1305	0.1073	0.1248	0.1151	7.73%
YoY %	24.22%	30.19%	-14.71%	21.62%	-14.02%	8.43%	-	-
Horiz. %	156.39%	125.89%	96.70%	113.38%	93.22%	108.43%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,208,076
RPS	82.21	94.74	104.58	105.29	107.03	103.50	99.81	-3.17%
YoY %	-13.23%	-9.41%	-0.67%	-1.63%	3.41%	3.70%	-	-
Horiz. %	82.37%	94.92%	104.78%	105.49%	107.23%	103.70%	100.00%	-
EPS	7.96	13.25	7.34	16.95	12.56	11.72	10.20	-4.04%
YoY %	-39.92%	80.52%	-56.70%	34.95%	7.17%	14.90%	-	-
Horiz. %	78.04%	129.90%	71.96%	166.18%	123.14%	114.90%	100.00%	-
DPS	5.00	8.00	10.00	11.98	11.98	10.96	8.96	-9.25%
YoY %	-37.50%	-20.00%	-16.53%	0.00%	9.31%	22.32%	-	-
Horiz. %	55.80%	89.29%	111.61%	133.71%	133.71%	122.32%	100.00%	-
NAPS	0.18	0.1449	0.1113	0.1303	0.1071	0.1243	0.1146	7.80%
YoY %	24.22%	30.19%	-14.58%	21.66%	-13.84%	8.46%	-	-
Horiz. %	157.07%	126.44%	97.12%	113.70%	93.46%	108.46%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	-
Price	0.795	1.45	1.83	2.58	2.92	3.07	3.36	-
P/RPS	0.97	1.53	1.75	2.45	2.72	2.96	3.35	-18.64%
YoY %	-36.60%	-12.57%	-28.57%	-9.93%	-8.11%	-11.64%	-	-
Horiz. %	28.96%	45.67%	52.24%	73.13%	81.19%	88.36%	100.00%	-
P/EPS	9.99	10.94	24.94	15.19	23.21	26.11	32.81	-17.96%
YoY %	-8.68%	-56.13%	64.19%	-34.55%	-11.11%	-20.42%	-	-
Horiz. %	30.45%	33.34%	76.01%	46.30%	70.74%	79.58%	100.00%	-
EY	10.01	9.14	4.01	6.58	4.31	3.83	3.05	21.88%
YoY %	9.52%	127.93%	-39.06%	52.67%	12.53%	25.57%	-	-
Horiz. %	328.20%	299.67%	131.48%	215.74%	141.31%	125.57%	100.00%	-
DY	6.29	5.52	5.46	4.65	4.11	3.58	2.68	15.26%
YoY %	13.95%	1.10%	17.42%	13.14%	14.80%	33.58%	-	-
Horiz. %	234.70%	205.97%	203.73%	173.51%	153.36%	133.58%	100.00%	-
P/NAPS	4.42	10.01	16.44	19.77	27.21	24.60	29.19	-26.97%
YoY %	-55.84%	-39.11%	-16.84%	-27.34%	10.61%	-15.72%	-	-
Horiz. %	15.14%	34.29%	56.32%	67.73%	93.22%	84.28%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	15/09/20	12/09/19	26/09/18	14/09/17	14/09/16	15/09/15	19/09/14	-
Price	0.805	1.34	1.66	2.63	2.95	2.99	3.38	-
P/RPS	0.98	1.41	1.59	2.49	2.75	2.88	3.37	-18.58%
YoY %	-30.50%	-11.32%	-36.14%	-9.45%	-4.51%	-14.54%	-	-
Horiz. %	29.08%	41.84%	47.18%	73.89%	81.60%	85.46%	100.00%	-
P/EPS	10.12	10.11	22.62	15.49	23.45	25.43	33.01	-17.87%
YoY %	0.10%	-55.31%	46.03%	-33.94%	-7.79%	-22.96%	-	-
Horiz. %	30.66%	30.63%	68.52%	46.93%	71.04%	77.04%	100.00%	-
EY	9.89	9.89	4.42	6.46	4.26	3.93	3.03	21.77%
YoY %	0.00%	123.76%	-31.58%	51.64%	8.40%	29.70%	-	-
Horiz. %	326.40%	326.40%	145.87%	213.20%	140.59%	129.70%	100.00%	-
DY	6.21	5.97	6.02	4.56	4.07	3.68	2.66	15.16%
YoY %	4.02%	-0.83%	32.02%	12.04%	10.60%	38.35%	-	-
Horiz. %	233.46%	224.44%	226.32%	171.43%	153.01%	138.35%	100.00%	-
P/NAPS	4.47	9.25	14.91	20.15	27.49	23.96	29.37	-26.90%
YoY %	-51.68%	-37.96%	-26.00%	-26.70%	14.73%	-18.42%	-	-
Horiz. %	15.22%	31.49%	50.77%	68.61%	93.60%	81.58%	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