[ASTRO] YoY Cumulative Quarter Result on 31-Jan-2018 [#4]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

28-Mar-2018

Admission Sponsor

Sponsor

Financial Year

31-Jan-2018

Quarter

31-Jan-2018 [#4]

Profit Trend

QoQ- 30.87%

YoY- 23.56%

Quarter Report

AMH_Q4_FY18_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Cumulative Result
Revenue	4,359,668	4,911,803	5,479,048	5,530,753	5,612,647	5,475,371	5,231,444	-2.98%
YoY %	-11.24%	-10.35%	-0.93%	-1.46%	2.51%	4.66%	-	-
Horiz. %	83.34%	93.89%	104.73%	105.72%	107.29%	104.66%	100.00%	-
PBT	692,843	862,680	651,145	1,073,151	845,513	829,390	720,887	-0.65%
YoY %	-19.69%	32.49%	-39.32%	26.92%	1.94%	15.05%	-	-
Horiz. %	96.11%	119.67%	90.33%	148.87%	117.29%	115.05%	100.00%	-
Tax	-165,018	-218,065	-190,321	-309,175	-228,521	-221,429	-207,138	-3.71%
YoY %	24.33%	-14.58%	38.44%	-35.29%	-3.20%	-6.90%	-	-
Horiz. %	79.67%	105.28%	91.88%	149.26%	110.32%	106.90%	100.00%	-
NP	527,825	644,615	460,824	763,976	616,992	607,961	513,749	0.45%
YoY %	-18.12%	39.88%	-39.68%	23.82%	1.49%	18.34%	-	-
Horiz. %	102.74%	125.47%	89.70%	148.71%	120.10%	118.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	539,847	655,298	462,921	770,636	623,683	615,318	519,372	0.64%
YoY %	-17.62%	41.56%	-39.93%	23.56%	1.36%	18.47%	-	-
Horiz. %	103.94%	126.17%	89.13%	148.38%	120.08%	118.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.82%	25.28%	29.23%	28.81%	27.03%	26.70%	28.73%	-
YoY %	-5.78%	-13.51%	1.46%	6.59%	1.24%	-7.07%	-	-
Horiz. %	82.91%	87.99%	101.74%	100.28%	94.08%	92.93%	100.00%	-
Total Cost	3,831,843	4,267,188	5,018,224	4,766,777	4,995,655	4,867,410	4,717,695	-3.40%
YoY %	-10.20%	-14.97%	5.27%	-4.58%	2.63%	3.17%	-	-
Horiz. %	81.22%	90.45%	106.37%	101.04%	105.89%	103.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,077,838	855,700	585,046	653,821	629,409	613,237	713,811	7.10%
YoY %	25.96%	46.26%	-10.52%	3.88%	2.64%	-14.09%	-	-
Horiz. %	151.00%	119.88%	81.96%	91.60%	88.18%	85.91%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Dividend
Div	417,160	391,088	469,288	651,735	650,754	624,160	571,881	-5.11%
YoY %	6.67%	-16.66%	-27.99%	0.15%	4.26%	9.14%	-	-
Horiz. %	72.95%	68.39%	82.06%	113.96%	113.79%	109.14%	100.00%	-
Div Payout %	77.27%	59.68%	101.38%	84.57%	104.34%	101.44%	110.11%	-
YoY %	29.47%	-41.13%	19.88%	-18.95%	2.86%	-7.87%	-	-
Horiz. %	70.18%	54.20%	92.07%	76.81%	94.76%	92.13%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Equity
Net Worth	1,077,838	855,700	585,046	653,821	629,409	613,237	713,811	7.10%
YoY %	25.96%	46.26%	-10.52%	3.88%	2.64%	-14.09%	-	-
Horiz. %	151.00%	119.88%	81.96%	91.60%	88.18%	85.91%	100.00%	-
NOSH	5,214,506	5,214,506	5,214,314	5,213,883	5,206,035	5,201,335	5,198,919	0.04%
YoY %	0.00%	0.00%	0.01%	0.15%	0.09%	0.05%	-	-
Horiz. %	100.30%	100.30%	100.30%	100.29%	100.14%	100.05%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Ratio Analysis
NP Margin	12.11%	13.12%	8.41%	13.81%	10.99%	11.10%	9.82%	-
YoY %	-7.70%	56.00%	-39.10%	25.66%	-0.99%	13.03%	-	-
Horiz. %	123.32%	133.60%	85.64%	140.63%	111.91%	113.03%	100.00%	-
ROE	50.09%	76.58%	79.13%	117.87%	99.09%	100.34%	72.76%	-
YoY %	-34.59%	-3.22%	-32.87%	18.95%	-1.25%	37.91%	-	-
Horiz. %	68.84%	105.25%	108.75%	162.00%	136.19%	137.91%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Per Share
RPS	83.61	94.19	105.08	106.08	107.81	105.27	100.63	-3.03%
YoY %	-11.23%	-10.36%	-0.94%	-1.60%	2.41%	4.61%	-	-
Horiz. %	83.09%	93.60%	104.42%	105.42%	107.14%	104.61%	100.00%	-
EPS	10.35	12.57	8.88	14.79	11.98	11.83	9.99	0.59%
YoY %	-17.66%	41.55%	-39.96%	23.46%	1.27%	18.42%	-	-
Horiz. %	103.60%	125.83%	88.89%	148.05%	119.92%	118.42%	100.00%	-
DPS	8.00	7.50	9.00	12.50	12.50	12.00	11.00	-5.16%
YoY %	6.67%	-16.67%	-28.00%	0.00%	4.17%	9.09%	-	-
Horiz. %	72.73%	68.18%	81.82%	113.64%	113.64%	109.09%	100.00%	-
NAPS	0.2067	0.1641	0.1122	0.1254	0.1209	0.1179	0.1373	7.04%
YoY %	25.96%	46.26%	-10.53%	3.72%	2.54%	-14.13%	-	-
Horiz. %	150.55%	119.52%	81.72%	91.33%	88.06%	85.87%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,213,883
RPS	83.59	94.17	105.05	106.04	107.61	104.98	100.30	-2.98%
YoY %	-11.24%	-10.36%	-0.93%	-1.46%	2.51%	4.67%	-	-
Horiz. %	83.34%	93.89%	104.74%	105.72%	107.29%	104.67%	100.00%	-
EPS	10.35	12.56	8.88	14.78	11.96	11.80	9.96	0.64%
YoY %	-17.60%	41.44%	-39.92%	23.58%	1.36%	18.47%	-	-
Horiz. %	103.92%	126.10%	89.16%	148.39%	120.08%	118.47%	100.00%	-
DPS	8.00	7.50	9.00	12.50	12.48	11.97	10.96	-5.10%
YoY %	6.67%	-16.67%	-28.00%	0.16%	4.26%	9.22%	-	-
Horiz. %	72.99%	68.43%	82.12%	114.05%	113.87%	109.22%	100.00%	-
NAPS	0.2066	0.1641	0.1122	0.1254	0.1207	0.1176	0.1369	7.09%
YoY %	25.90%	46.26%	-10.53%	3.89%	2.64%	-14.10%	-	-
Horiz. %	150.91%	119.87%	81.96%	91.60%	88.17%	85.90%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	-
Price	0.85	1.20	1.68	2.60	2.72	2.79	2.92	-
P/RPS	1.02	1.27	1.60	2.45	2.52	2.65	2.90	-15.96%
YoY %	-19.69%	-20.63%	-34.69%	-2.78%	-4.91%	-8.62%	-	-
Horiz. %	35.17%	43.79%	55.17%	84.48%	86.90%	91.38%	100.00%	-
P/EPS	8.21	9.55	18.92	17.59	22.70	23.58	29.23	-19.05%
YoY %	-14.03%	-49.52%	7.56%	-22.51%	-3.73%	-19.33%	-	-
Horiz. %	28.09%	32.67%	64.73%	60.18%	77.66%	80.67%	100.00%	-
EY	12.18	10.47	5.28	5.68	4.40	4.24	3.42	23.55%
YoY %	16.33%	98.30%	-7.04%	29.09%	3.77%	23.98%	-	-
Horiz. %	356.14%	306.14%	154.39%	166.08%	128.65%	123.98%	100.00%	-
DY	9.41	6.25	5.36	4.81	4.60	4.30	3.77	16.45%
YoY %	50.56%	16.60%	11.43%	4.57%	6.98%	14.06%	-	-
Horiz. %	249.60%	165.78%	142.18%	127.59%	122.02%	114.06%	100.00%	-
P/NAPS	4.11	7.31	14.97	20.73	22.50	23.66	21.27	-23.94%
YoY %	-43.78%	-51.17%	-27.79%	-7.87%	-4.90%	11.24%	-	-
Horiz. %	19.32%	34.37%	70.38%	97.46%	105.78%	111.24%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	25/03/21	25/03/20	26/03/19	28/03/18	28/03/17	22/03/16	30/03/15	-
Price	0.92	0.83	1.53	2.02	2.87	3.00	3.19	-
P/RPS	1.10	0.88	1.46	1.90	2.66	2.85	3.17	-16.15%
YoY %	25.00%	-39.73%	-23.16%	-28.57%	-6.67%	-10.09%	-	-
Horiz. %	34.70%	27.76%	46.06%	59.94%	83.91%	89.91%	100.00%	-
P/EPS	8.89	6.60	17.23	13.67	23.96	25.36	31.93	-19.17%
YoY %	34.70%	-61.69%	26.04%	-42.95%	-5.52%	-20.58%	-	-
Horiz. %	27.84%	20.67%	53.96%	42.81%	75.04%	79.42%	100.00%	-
EY	11.25	15.14	5.80	7.32	4.17	3.94	3.13	23.74%
YoY %	-25.69%	161.03%	-20.77%	75.54%	5.84%	25.88%	-	-
Horiz. %	359.42%	483.71%	185.30%	233.87%	133.23%	125.88%	100.00%	-
DY	8.70	9.04	5.88	6.19	4.36	4.00	3.45	16.65%
YoY %	-3.76%	53.74%	-5.01%	41.97%	9.00%	15.94%	-	-
Horiz. %	252.17%	262.03%	170.43%	179.42%	126.38%	115.94%	100.00%	-
P/NAPS	4.45	5.06	13.64	16.11	23.74	25.45	23.23	-24.05%
YoY %	-12.06%	-62.90%	-15.33%	-32.14%	-6.72%	9.56%	-	-
Horiz. %	19.16%	21.78%	58.72%	69.35%	102.20%	109.56%	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