[ASTRO] YoY 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- 25.8%

YoY- 96.4%

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
Quarter Result
Revenue	1,091,006	1,236,382	1,416,439	1,419,749	1,428,342	1,369,045	1,349,153	-3.47%
YoY %	-11.76%	-12.71%	-0.23%	-0.60%	4.33%	1.47%	-	-
Horiz. %	80.87%	91.64%	104.99%	105.23%	105.87%	101.47%	100.00%	-
PBT	187,460	220,791	29,204	339,216	168,912	184,246	196,074	-0.74%
YoY %	-15.10%	656.03%	-91.39%	100.82%	-8.32%	-6.03%	-	-
Horiz. %	95.61%	112.61%	14.89%	173.00%	86.15%	93.97%	100.00%	-
Tax	-50,335	-52,946	-14,515	-94,126	-44,662	-49,231	-59,630	-2.78%
YoY %	4.93%	-264.77%	84.58%	-110.75%	9.28%	17.44%	-	-
Horiz. %	84.41%	88.79%	24.34%	157.85%	74.90%	82.56%	100.00%	-
NP	137,125	167,845	14,689	245,090	124,250	135,015	136,444	0.08%
YoY %	-18.30%	1,042.66%	-94.01%	97.26%	-7.97%	-1.05%	-	-
Horiz. %	100.50%	123.01%	10.77%	179.63%	91.06%	98.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	133,649	169,336	16,579	246,342	125,428	137,235	137,659	-0.49%
YoY %	-21.07%	921.39%	-93.27%	96.40%	-8.60%	-0.31%	-	-
Horiz. %	97.09%	123.01%	12.04%	178.95%	91.12%	99.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.85%	23.98%	49.70%	27.75%	26.44%	26.72%	30.41%	-
YoY %	11.97%	-51.75%	79.10%	4.95%	-1.05%	-12.13%	-	-
Horiz. %	88.29%	78.86%	163.43%	91.25%	86.95%	87.87%	100.00%	-
Total Cost	953,881	1,068,537	1,401,750	1,174,659	1,304,092	1,234,030	1,212,709	-3.91%
YoY %	-10.73%	-23.77%	19.33%	-9.93%	5.68%	1.76%	-	-
Horiz. %	78.66%	88.11%	115.59%	96.86%	107.54%	101.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	938,611	755,554	580,305	679,653	558,440	648,747	597,907	7.79%
YoY %	24.23%	30.20%	-14.62%	21.71%	-13.92%	8.50%	-	-
Horiz. %	156.98%	126.37%	97.06%	113.67%	93.40%	108.50%	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	78,217	104,286	130,347	156,242	156,134	142,953	116,880	-6.46%
YoY %	-25.00%	-19.99%	-16.57%	0.07%	9.22%	22.31%	-	-
Horiz. %	66.92%	89.22%	111.52%	133.68%	133.58%	122.31%	100.00%	-
Div Payout %	58.52%	61.59%	786.22%	63.42%	124.48%	104.17%	84.91%	-
YoY %	-4.98%	-92.17%	1,139.70%	-49.05%	19.50%	22.68%	-	-
Horiz. %	68.92%	72.54%	925.95%	74.69%	146.60%	122.68%	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	679,653	558,440	648,747	597,907	7.79%
YoY %	24.23%	30.20%	-14.62%	21.71%	-13.92%	8.50%	-	-
Horiz. %	156.98%	126.37%	97.06%	113.67%	93.40%	108.50%	100.00%	-
NOSH	5,214,506	5,214,314	5,213,883	5,208,076	5,204,481	5,198,295	5,194,679	0.06%
YoY %	0.00%	0.01%	0.11%	0.07%	0.12%	0.07%	-	-
Horiz. %	100.38%	100.38%	100.37%	100.26%	100.19%	100.07%	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	12.57%	13.58%	1.04%	17.26%	8.70%	9.86%	10.11%	-
YoY %	-7.44%	1,205.77%	-93.97%	98.39%	-11.76%	-2.47%	-	-
Horiz. %	124.33%	134.32%	10.29%	170.72%	86.05%	97.53%	100.00%	-
ROE	14.24%	22.41%	2.86%	36.25%	22.46%	21.15%	23.02%	-
YoY %	-36.46%	683.57%	-92.11%	61.40%	6.19%	-8.12%	-	-
Horiz. %	61.86%	97.35%	12.42%	157.47%	97.57%	91.88%	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	20.92	23.71	27.17	27.26	27.44	26.34	25.97	-3.53%
YoY %	-11.77%	-12.73%	-0.33%	-0.66%	4.18%	1.42%	-	-
Horiz. %	80.55%	91.30%	104.62%	104.97%	105.66%	101.42%	100.00%	-
EPS	2.56	3.24	0.32	4.73	2.41	2.64	2.65	-0.57%
YoY %	-20.99%	912.50%	-93.23%	96.27%	-8.71%	-0.38%	-	-
Horiz. %	96.60%	122.26%	12.08%	178.49%	90.94%	99.62%	100.00%	-
DPS	1.50	2.00	2.50	3.00	3.00	2.75	2.25	-6.52%
YoY %	-25.00%	-20.00%	-16.67%	0.00%	9.09%	22.22%	-	-
Horiz. %	66.67%	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	20.90	23.69	27.14	27.20	27.37	26.23	25.85	-3.47%
YoY %	-11.78%	-12.71%	-0.22%	-0.62%	4.35%	1.47%	-	-
Horiz. %	80.85%	91.64%	104.99%	105.22%	105.88%	101.47%	100.00%	-
EPS	2.56	3.24	0.32	4.72	2.40	2.63	2.64	-0.51%
YoY %	-20.99%	912.50%	-93.22%	96.67%	-8.75%	-0.38%	-	-
Horiz. %	96.97%	122.73%	12.12%	178.79%	90.91%	99.62%	100.00%	-
DPS	1.50	2.00	2.50	2.99	2.99	2.74	2.24	-6.45%
YoY %	-25.00%	-20.00%	-16.39%	0.00%	9.12%	22.32%	-	-
Horiz. %	66.96%	89.29%	111.61%	133.48%	133.48%	122.32%	100.00%	-
NAPS	0.1798	0.1448	0.1112	0.1302	0.107	0.1243	0.1146	7.78%
YoY %	24.17%	30.22%	-14.59%	21.68%	-13.92%	8.46%	-	-
Horiz. %	156.89%	126.35%	97.03%	113.61%	93.37%	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	3.80	6.12	6.74	9.46	10.64	11.66	12.94	-18.45%
YoY %	-37.91%	-9.20%	-28.75%	-11.09%	-8.75%	-9.89%	-	-
Horiz. %	29.37%	47.30%	52.09%	73.11%	82.23%	90.11%	100.00%	-
P/EPS	31.02	44.65	575.51	54.55	121.16	116.29	126.79	-20.89%
YoY %	-30.53%	-92.24%	955.01%	-54.98%	4.19%	-8.28%	-	-
Horiz. %	24.47%	35.22%	453.91%	43.02%	95.56%	91.72%	100.00%	-
EY	3.22	2.24	0.17	1.83	0.83	0.86	0.79	26.36%
YoY %	43.75%	1,217.65%	-90.71%	120.48%	-3.49%	8.86%	-	-
Horiz. %	407.59%	283.54%	21.52%	231.65%	105.06%	108.86%	100.00%	-
DY	1.89	1.38	1.37	1.16	1.03	0.90	0.67	18.84%
YoY %	36.96%	0.73%	18.10%	12.62%	14.44%	34.33%	-	-
Horiz. %	282.09%	205.97%	204.48%	173.13%	153.73%	134.33%	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	3.85	5.65	6.11	9.65	10.75	11.35	13.01	-18.35%
YoY %	-31.86%	-7.53%	-36.68%	-10.23%	-5.29%	-12.76%	-	-
Horiz. %	29.59%	43.43%	46.96%	74.17%	82.63%	87.24%	100.00%	-
P/EPS	31.41	41.26	522.05	55.60	122.41	113.26	127.55	-20.81%
YoY %	-23.87%	-92.10%	838.94%	-54.58%	8.08%	-11.20%	-	-
Horiz. %	24.63%	32.35%	409.29%	43.59%	95.97%	88.80%	100.00%	-
EY	3.18	2.42	0.19	1.80	0.82	0.88	0.78	26.36%
YoY %	31.40%	1,173.68%	-89.44%	119.51%	-6.82%	12.82%	-	-
Horiz. %	407.69%	310.26%	24.36%	230.77%	105.13%	112.82%	100.00%	-
DY	1.86	1.49	1.51	1.14	1.02	0.92	0.67	18.53%
YoY %	24.83%	-1.32%	32.46%	11.76%	10.87%	37.31%	-	-
Horiz. %	277.61%	222.39%	225.37%	170.15%	152.24%	137.31%	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