[ASTRO] YoY Cumulative 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- 125.8%

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
Cumulative Result
Revenue	2,143,900	2,470,784	2,727,379	2,745,843	2,791,124	2,699,134	2,603,008	-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	284,316	447,294	264,095	608,716	448,985	414,668	364,359	-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	-74,233	-110,134	-75,531	-171,274	-123,597	-112,922	-98,918	-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	210,083	337,160	188,564	437,442	325,388	301,746	265,441	-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	207,490	345,532	191,308	442,165	327,603	305,541	265,991	-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	1,933,817	2,133,624	2,538,815	2,308,401	2,465,736	2,397,388	2,337,567	-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	130,362	208,572	260,694	312,484	312,498	285,795	233,781	-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	22.11%	45.73%	32.97%	65.06%	58.62%	47.12%	44.48%	-
YoY %	-51.65%	38.70%	-49.32%	10.99%	24.41%	5.94%	-	-
Horiz. %	49.71%	102.81%	74.12%	146.27%	131.79%	105.94%	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	41.11	47.38	52.31	52.72	53.59	51.94	50.10	-3.23%
YoY %	-13.23%	-9.42%	-0.78%	-1.62%	3.18%	3.67%	-	-
Horiz. %	82.06%	94.57%	104.41%	105.23%	106.97%	103.67%	100.00%	-
EPS	3.98	6.63	3.67	8.49	6.29	5.88	5.12	-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	2.50	4.00	5.00	6.00	6.00	5.50	4.50	-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	41.08	47.34	52.26	52.61	53.48	51.72	49.88	-3.18%
YoY %	-13.22%	-9.41%	-0.67%	-1.63%	3.40%	3.69%	-	-
Horiz. %	82.36%	94.91%	104.77%	105.47%	107.22%	103.69%	100.00%	-
EPS	3.98	6.62	3.67	8.47	6.28	5.85	5.10	-4.04%
YoY %	-39.88%	80.38%	-56.67%	34.87%	7.35%	14.71%	-	-
Horiz. %	78.04%	129.80%	71.96%	166.08%	123.14%	114.71%	100.00%	-
DPS	2.50	4.00	5.00	5.99	5.99	5.48	4.48	-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	0.1798	0.1448	0.1112	0.1302	0.1071	0.1243	0.1146	7.78%
YoY %	24.17%	30.22%	-14.59%	21.57%	-13.84%	8.46%	-	-
Horiz. %	156.89%	126.35%	97.03%	113.61%	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	1.93	3.06	3.50	4.89	5.45	5.91	6.71	-18.73%
YoY %	-36.93%	-12.57%	-28.43%	-10.28%	-7.78%	-11.92%	-	-
Horiz. %	28.76%	45.60%	52.16%	72.88%	81.22%	88.08%	100.00%	-
P/EPS	19.98	21.88	49.87	30.39	46.42	52.21	65.63	-17.96%
YoY %	-8.68%	-56.13%	64.10%	-34.53%	-11.09%	-20.45%	-	-
Horiz. %	30.44%	33.34%	75.99%	46.31%	70.73%	79.55%	100.00%	-
EY	5.01	4.57	2.01	3.29	2.15	1.92	1.52	21.97%
YoY %	9.63%	127.36%	-38.91%	53.02%	11.98%	26.32%	-	-
Horiz. %	329.61%	300.66%	132.24%	216.45%	141.45%	126.32%	100.00%	-
DY	3.14	2.76	2.73	2.33	2.05	1.79	1.34	15.23%
YoY %	13.77%	1.10%	17.17%	13.66%	14.53%	33.58%	-	-
Horiz. %	234.33%	205.97%	203.73%	173.88%	152.99%	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	1.96	2.83	3.17	4.99	5.50	5.76	6.75	-18.60%
YoY %	-30.74%	-10.73%	-36.47%	-9.27%	-4.51%	-14.67%	-	-
Horiz. %	29.04%	41.93%	46.96%	73.93%	81.48%	85.33%	100.00%	-
P/EPS	20.23	20.22	45.24	30.98	46.90	50.85	66.02	-17.87%
YoY %	0.05%	-55.31%	46.03%	-33.94%	-7.77%	-22.98%	-	-
Horiz. %	30.64%	30.63%	68.52%	46.93%	71.04%	77.02%	100.00%	-
EY	4.94	4.95	2.21	3.23	2.13	1.97	1.51	21.81%
YoY %	-0.20%	123.98%	-31.58%	51.64%	8.12%	30.46%	-	-
Horiz. %	327.15%	327.81%	146.36%	213.91%	141.06%	130.46%	100.00%	-
DY	3.11	2.99	3.01	2.28	2.03	1.84	1.33	15.19%
YoY %	4.01%	-0.66%	32.02%	12.32%	10.33%	38.35%	-	-
Horiz. %	233.83%	224.81%	226.32%	171.43%	152.63%	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