[ASTRO] YoY Annualized 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- -11.22%

YoY- 23.03%

Quarter Report

AMH_Q3_FY18_Report (FINAL).pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Annualized Quarter Result
Revenue	4,334,594	4,914,878	5,481,662	5,523,333	5,620,212	5,431,420	5,177,618	-2.91%
YoY %	-11.81%	-10.34%	-0.75%	-1.72%	3.48%	4.90%	-	-
Horiz. %	83.72%	94.93%	105.87%	106.68%	108.55%	104.90%	100.00%	-
PBT	654,864	889,032	639,718	1,086,282	876,980	734,912	692,086	-0.91%
YoY %	-26.34%	38.97%	-41.11%	23.87%	19.33%	6.19%	-	-
Horiz. %	94.62%	128.46%	92.43%	156.96%	126.72%	106.19%	100.00%	-
Tax	-153,117	-213,198	-183,474	-308,361	-244,924	-194,713	-190,785	-3.59%
YoY %	28.18%	-16.20%	40.50%	-25.90%	-25.79%	-2.06%	-	-
Horiz. %	80.26%	111.75%	96.17%	161.63%	128.38%	102.06%	100.00%	-
NP	501,746	675,833	456,244	777,921	632,056	540,198	501,301	0.01%
YoY %	-25.76%	48.13%	-41.35%	23.08%	17.00%	7.76%	-	-
Horiz. %	100.09%	134.82%	91.01%	155.18%	126.08%	107.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	496,028	688,505	459,364	785,132	638,141	548,734	505,866	-0.32%
YoY %	-27.96%	49.88%	-41.49%	23.03%	16.29%	8.47%	-	-
Horiz. %	98.06%	136.10%	90.81%	155.21%	126.15%	108.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.38%	23.98%	28.68%	28.39%	27.93%	26.49%	27.57%	-
YoY %	-2.50%	-16.39%	1.02%	1.65%	5.44%	-3.92%	-	-
Horiz. %	84.80%	86.98%	104.03%	102.97%	101.31%	96.08%	100.00%	-
Total Cost	3,832,848	4,239,045	5,025,418	4,745,412	4,988,156	4,891,221	4,676,317	-3.25%
YoY %	-9.58%	-15.65%	5.90%	-4.87%	1.98%	4.60%	-	-
Horiz. %	81.96%	90.65%	107.47%	101.48%	106.67%	104.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,003,271	831,680	614,718	664,287	591,617	662,852	612,237	8.57%
YoY %	20.63%	35.29%	-7.46%	12.28%	-10.75%	8.27%	-	-
Horiz. %	163.87%	135.84%	100.41%	108.50%	96.63%	108.27%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Dividend
Div	278,107	417,144	521,390	625,212	624,947	572,321	467,753	-8.29%
YoY %	-33.33%	-19.99%	-16.61%	0.04%	9.20%	22.36%	-	-
Horiz. %	59.46%	89.18%	111.47%	133.66%	133.61%	122.36%	100.00%	-
Div Payout %	56.07%	60.59%	113.50%	79.63%	97.93%	104.30%	92.47%	-
YoY %	-7.46%	-46.62%	42.53%	-18.69%	-6.11%	12.79%	-	-
Horiz. %	60.64%	65.52%	122.74%	86.11%	105.90%	112.79%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Equity
Net Worth	1,003,271	831,680	614,718	664,287	591,617	662,852	612,237	8.57%
YoY %	20.63%	35.29%	-7.46%	12.28%	-10.75%	8.27%	-	-
Horiz. %	163.87%	135.84%	100.41%	108.50%	96.63%	108.27%	100.00%	-
NOSH	5,214,506	5,214,506	5,214,314	5,213,883	5,207,899	5,202,920	5,197,260	0.05%
YoY %	0.00%	0.00%	0.01%	0.11%	0.10%	0.11%	-	-
Horiz. %	100.33%	100.33%	100.33%	100.32%	100.20%	100.11%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Ratio Analysis
NP Margin	11.58%	13.75%	8.32%	14.08%	11.25%	9.95%	9.68%	-
YoY %	-15.78%	65.26%	-40.91%	25.16%	13.07%	2.79%	-	-
Horiz. %	119.63%	142.05%	85.95%	145.45%	116.22%	102.79%	100.00%	-
ROE	49.44%	82.78%	74.73%	118.19%	107.86%	82.78%	82.63%	-
YoY %	-40.28%	10.77%	-36.77%	9.58%	30.30%	0.18%	-	-
Horiz. %	59.83%	100.18%	90.44%	143.04%	130.53%	100.18%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Per Share
RPS	83.13	94.26	105.14	106.01	107.92	104.39	99.62	-2.96%
YoY %	-11.81%	-10.35%	-0.82%	-1.77%	3.38%	4.79%	-	-
Horiz. %	83.45%	94.62%	105.54%	106.41%	108.33%	104.79%	100.00%	-
EPS	9.51	13.20	8.81	15.07	12.25	10.55	9.73	-0.38%
YoY %	-27.95%	49.83%	-41.54%	23.02%	16.11%	8.43%	-	-
Horiz. %	97.74%	135.66%	90.54%	154.88%	125.90%	108.43%	100.00%	-
DPS	5.33	8.00	10.00	12.00	12.00	11.00	9.00	-8.35%
YoY %	-33.38%	-20.00%	-16.67%	0.00%	9.09%	22.22%	-	-
Horiz. %	59.22%	88.89%	111.11%	133.33%	133.33%	122.22%	100.00%	-
NAPS	0.1924	0.1595	0.1179	0.1275	0.1136	0.1274	0.1178	8.51%
YoY %	20.63%	35.28%	-7.53%	12.24%	-10.83%	8.15%	-	-
Horiz. %	163.33%	135.40%	100.08%	108.23%	96.43%	108.15%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,213,883
RPS	83.05	94.17	105.03	105.83	107.69	104.07	99.21	-2.91%
YoY %	-11.81%	-10.34%	-0.76%	-1.73%	3.48%	4.90%	-	-
Horiz. %	83.71%	94.92%	105.87%	106.67%	108.55%	104.90%	100.00%	-
EPS	9.50	13.19	8.80	15.04	12.23	10.51	9.69	-0.32%
YoY %	-27.98%	49.89%	-41.49%	22.98%	16.37%	8.46%	-	-
Horiz. %	98.04%	136.12%	90.82%	155.21%	126.21%	108.46%	100.00%	-
DPS	5.33	7.99	9.99	11.98	11.97	10.97	8.96	-8.28%
YoY %	-33.29%	-20.02%	-16.61%	0.08%	9.12%	22.43%	-	-
Horiz. %	59.49%	89.17%	111.50%	133.71%	133.59%	122.43%	100.00%	-
NAPS	0.1922	0.1594	0.1178	0.1273	0.1134	0.127	0.1173	8.57%
YoY %	20.58%	35.31%	-7.46%	12.26%	-10.71%	8.27%	-	-
Horiz. %	163.85%	135.89%	100.43%	108.53%	96.68%	108.27%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/20	31/10/19	31/10/18	31/10/17	31/10/16	30/10/15	31/10/14	-
Price	0.73	1.35	1.35	2.81	2.85	2.86	3.30	-
P/RPS	0.88	1.43	1.28	2.65	2.64	2.74	3.31	-19.79%
YoY %	-38.46%	11.72%	-51.70%	0.38%	-3.65%	-17.22%	-	-
Horiz. %	26.59%	43.20%	38.67%	80.06%	79.76%	82.78%	100.00%	-
P/EPS	7.67	10.22	15.32	18.65	23.26	27.12	33.90	-21.92%
YoY %	-24.95%	-33.29%	-17.86%	-19.82%	-14.23%	-20.00%	-	-
Horiz. %	22.63%	30.15%	45.19%	55.01%	68.61%	80.00%	100.00%	-
EY	13.03	9.78	6.53	5.36	4.30	3.69	2.95	28.06%
YoY %	33.23%	49.77%	21.83%	24.65%	16.53%	25.08%	-	-
Horiz. %	441.69%	331.53%	221.36%	181.69%	145.76%	125.08%	100.00%	-
DY	7.31	5.93	7.41	4.27	4.21	3.85	2.73	17.82%
YoY %	23.27%	-19.97%	73.54%	1.43%	9.35%	41.03%	-	-
Horiz. %	267.77%	217.22%	271.43%	156.41%	154.21%	141.03%	100.00%	-
P/NAPS	3.79	8.46	11.45	22.04	25.09	22.45	28.01	-28.32%
YoY %	-55.20%	-26.11%	-48.05%	-12.16%	11.76%	-19.85%	-	-
Horiz. %	13.53%	30.20%	40.88%	78.69%	89.58%	80.15%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Price Multiplier on Announcement Date
Date	03/12/20	04/12/19	05/12/18	06/12/17	07/12/16	08/12/15	11/12/14	-
Price	0.88	1.36	1.29	2.80	2.65	2.86	3.33	-
P/RPS	1.06	1.44	1.23	2.64	2.46	2.74	3.34	-17.39%
YoY %	-26.39%	17.07%	-53.41%	7.32%	-10.22%	-17.96%	-	-
Horiz. %	31.74%	43.11%	36.83%	79.04%	73.65%	82.04%	100.00%	-
P/EPS	9.25	10.30	14.64	18.58	21.63	27.12	34.21	-19.57%
YoY %	-10.19%	-29.64%	-21.21%	-14.10%	-20.24%	-20.72%	-	-
Horiz. %	27.04%	30.11%	42.79%	54.31%	63.23%	79.28%	100.00%	-
EY	10.81	9.71	6.83	5.38	4.62	3.69	2.92	24.35%
YoY %	11.33%	42.17%	26.95%	16.45%	25.20%	26.37%	-	-
Horiz. %	370.21%	332.53%	233.90%	184.25%	158.22%	126.37%	100.00%	-
DY	6.06	5.88	7.75	4.29	4.53	3.85	2.70	14.41%
YoY %	3.06%	-24.13%	80.65%	-5.30%	17.66%	42.59%	-	-
Horiz. %	224.44%	217.78%	287.04%	158.89%	167.78%	142.59%	100.00%	-
P/NAPS	4.57	8.53	10.94	21.96	23.33	22.45	28.27	-26.17%
YoY %	-46.42%	-22.03%	-50.18%	-5.87%	3.92%	-20.59%	-	-
Horiz. %	16.17%	30.17%	38.70%	77.68%	82.53%	79.41%	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