[ASTRO] YoY Cumulative Quarter Result on 30-Apr-2017 [#1] | Financial Results | I3investor

[ASTRO] YoY Cumulative 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- -68.6%

YoY- -3.14%

Quarter Report

AMH_Q1_FY18_Financial Results.pdf

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
Cumulative Result
Revenue	1,052,894	1,234,402	1,310,940	1,326,094	1,362,781	1,330,088	1,253,855	-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	96,856	226,503	234,891	269,500	280,073	230,422	168,284	-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	-23,898	-57,188	-61,016	-77,148	-78,935	-63,692	-39,287	-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	72,958	169,315	173,875	192,352	201,138	166,730	128,997	-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	73,841	176,196	174,729	195,823	202,174	168,304	128,332	-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	979,936	1,065,087	1,137,065	1,133,742	1,161,643	1,163,358	1,124,858	-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	52,145	104,286	130,347	156,241	156,320	143,292	116,901	-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	8.39%	25.43%	25.52%	30.47%	34.99%	23.65%	20.76%	-
YoY %	-67.01%	-0.35%	-16.25%	-12.92%	47.95%	13.92%	-	-
Horiz. %	40.41%	122.50%	122.93%	146.77%	168.55%	113.92%	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	20.19	23.67	25.14	25.46	26.15	25.53	24.13	-2.92%
YoY %	-14.70%	-5.85%	-1.26%	-2.64%	2.43%	5.80%	-	-
Horiz. %	83.67%	98.09%	104.19%	105.51%	108.37%	105.80%	100.00%	-
EPS	1.42	3.38	3.35	3.76	3.88	3.23	2.47	-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	1.00	2.00	2.50	3.00	3.00	2.75	2.25	-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	20.17	23.65	25.12	25.41	26.11	25.49	24.02	-2.86%
YoY %	-14.71%	-5.85%	-1.14%	-2.68%	2.43%	6.12%	-	-
Horiz. %	83.97%	98.46%	104.58%	105.79%	108.70%	106.12%	100.00%	-
EPS	1.41	3.38	3.35	3.75	3.87	3.22	2.46	-8.85%
YoY %	-58.28%	0.90%	-10.67%	-3.10%	20.19%	30.89%	-	-
Horiz. %	57.32%	137.40%	136.18%	152.44%	157.32%	130.89%	100.00%	-
DPS	1.00	2.00	2.50	2.99	3.00	2.75	2.24	-12.56%
YoY %	-50.00%	-20.00%	-16.39%	-0.33%	9.09%	22.77%	-	-
Horiz. %	44.64%	89.29%	111.61%	133.48%	133.93%	122.77%	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	4.68	6.13	7.60	10.60	10.59	12.30	13.80	-16.47%
YoY %	-23.65%	-19.34%	-28.30%	0.09%	-13.90%	-10.87%	-	-
Horiz. %	33.91%	44.42%	55.07%	76.81%	76.74%	89.13%	100.00%	-
P/EPS	66.73	42.91	56.99	71.81	71.39	97.21	134.82	-11.05%
YoY %	55.51%	-24.71%	-20.64%	0.59%	-26.56%	-27.90%	-	-
Horiz. %	49.50%	31.83%	42.27%	53.26%	52.95%	72.10%	100.00%	-
EY	1.50	2.33	1.75	1.39	1.40	1.03	0.74	12.48%
YoY %	-35.62%	33.14%	25.90%	-0.71%	35.92%	39.19%	-	-
Horiz. %	202.70%	314.86%	236.49%	187.84%	189.19%	139.19%	100.00%	-
DY	1.06	1.38	1.31	1.11	1.08	0.88	0.68	7.67%
YoY %	-23.19%	5.34%	18.02%	2.78%	22.73%	29.41%	-	-
Horiz. %	155.88%	202.94%	192.65%	163.24%	158.82%	129.41%	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	4.85	6.38	7.28	10.49	10.55	11.79	14.67	-16.83%
YoY %	-23.98%	-12.36%	-30.60%	-0.57%	-10.52%	-19.63%	-	-
Horiz. %	33.06%	43.49%	49.63%	71.51%	71.92%	80.37%	100.00%	-
P/EPS	69.21	44.69	54.61	71.01	71.13	93.19	143.32	-11.41%
YoY %	54.87%	-18.17%	-23.10%	-0.17%	-23.67%	-34.98%	-	-
Horiz. %	48.29%	31.18%	38.10%	49.55%	49.63%	65.02%	100.00%	-
EY	1.44	2.24	1.83	1.41	1.41	1.07	0.70	12.76%
YoY %	-35.71%	22.40%	29.79%	0.00%	31.78%	52.86%	-	-
Horiz. %	205.71%	320.00%	261.43%	201.43%	201.43%	152.86%	100.00%	-
DY	1.02	1.32	1.37	1.12	1.09	0.91	0.64	8.07%
YoY %	-22.73%	-3.65%	22.32%	2.75%	19.78%	42.19%	-	-
Horiz. %	159.38%	206.25%	214.06%	175.00%	170.31%	142.19%	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

Post a Comment

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 16:20:00

EMA 5

5 Mins

SELL

2024-04-18 16:15:00

EMA 5

5 Mins

BUY

2024-04-18 16:05:00

EMA 5

5 Mins

SELL

2024-04-18 15:55:00

EMA 5

5 Mins

BUY

2024-04-18 15:40:00

OBV

10 Mins

BUY

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Good Articles to Share

Slower US Fed pivot weakens rate-cut bets across emerging Asia

2

Good Articles to Share

IMF lifts growth forecast for the world economy

3

save malaysia!

Titillating & keeping Malaysians on the edge: ‘Striptease’ act unfolding in Putrajaya?

4

save malaysia!

Putrajaya to push ahead with long-awaited subsidy cuts in 2024 — Rafizi

5

save malaysia!

Johor to become most economically developed state, says Anwar

6

Good Articles to Share

馬來西亞擁有豐富的原物料資源，未來幾年有望晉升高收入國家？2026年是關鍵一年？ - 窮奢極欲

7

save malaysia!

Zafrul: There are factual errors in Zahid’s affidavit about sighting ex-Agong’s arrest order for Najib

8

save malaysia!

Special Economic Zone with Singapore will transform Johor and unleash its economic potential, says Maybank IB

Hot Stocks Today >

1

OPENSYS (M) BHD

1000

2

PERAK TRANSIT BERHAD

411

3

MALAYSIAN PACIFIC INDUSTRIES

391

4

HONG LEONG INDUSTRIES BHD

379

5

YTL POWER INTERNATIONAL BHD

330

6

PUBLIC BANK BHD

256

7

RHB BANK BERHAD

231

8

GENTING BHD

230

9

MALAYAN BANKING BHD

222

10

P.I.E. INDUSTRIAL BHD

217

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....