[ASTRO] QoQ 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. %

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Annualized Quarter Result
Revenue	5,454,758	5,243,760	5,530,753	5,523,333	5,491,686	5,304,376	5,612,647	-1.88%
YoY %	4.02%	-5.19%	0.13%	0.58%	3.53%	-5.49%	-	-
Horiz. %	97.19%	93.43%	98.54%	98.41%	97.84%	94.51%	100.00%	-
PBT	528,190	939,564	1,073,151	1,086,282	1,217,432	1,078,000	845,513	-26.98%
YoY %	-43.78%	-12.45%	-1.21%	-10.77%	12.93%	27.50%	-	-
Horiz. %	62.47%	111.12%	126.92%	128.48%	143.99%	127.50%	100.00%	-
Tax	-151,062	-244,064	-309,175	-308,361	-342,548	-308,592	-228,521	-24.17%
YoY %	38.11%	21.06%	-0.26%	9.98%	-11.00%	-35.04%	-	-
Horiz. %	66.10%	106.80%	135.29%	134.94%	149.90%	135.04%	100.00%	-
NP	377,128	695,500	763,976	777,921	874,884	769,408	616,992	-28.04%
YoY %	-45.78%	-8.96%	-1.79%	-11.08%	13.71%	24.70%	-	-
Horiz. %	61.12%	112.72%	123.82%	126.08%	141.80%	124.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	382,616	698,916	770,636	785,132	884,330	783,292	623,683	-27.86%
YoY %	-45.26%	-9.31%	-1.85%	-11.22%	12.90%	25.59%	-	-
Horiz. %	61.35%	112.06%	123.56%	125.89%	141.79%	125.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.60%	25.98%	28.81%	28.39%	28.14%	28.63%	27.03%	-
YoY %	10.08%	-9.82%	1.48%	0.89%	-1.71%	5.92%	-	-
Horiz. %	105.81%	96.12%	106.59%	105.03%	104.11%	105.92%	100.00%	-
Total Cost	5,077,630	4,548,260	4,766,777	4,745,412	4,616,802	4,534,968	4,995,655	1.09%
YoY %	11.64%	-4.58%	0.45%	2.79%	1.80%	-9.22%	-	-
Horiz. %	101.64%	91.04%	95.42%	94.99%	92.42%	90.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	580,305	684,582	653,821	664,287	679,652	642,674	629,409	-5.28%
YoY %	-15.23%	4.70%	-1.58%	-2.26%	5.75%	2.11%	-	-
Horiz. %	92.20%	108.77%	103.88%	105.54%	107.98%	102.11%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Dividend
Div	521,388	521,388	651,735	625,212	624,968	624,967	650,754	-13.77%
YoY %	0.00%	-20.00%	4.24%	0.04%	0.00%	-3.96%	-	-
Horiz. %	80.12%	80.12%	100.15%	96.08%	96.04%	96.04%	100.00%	-
Div Payout %	136.27%	74.60%	84.57%	79.63%	70.67%	79.79%	104.34%	-
YoY %	82.67%	-11.79%	6.20%	12.68%	-11.43%	-23.53%	-	-
Horiz. %	130.60%	71.50%	81.05%	76.32%	67.73%	76.47%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Equity
Net Worth	580,305	684,582	653,821	664,287	679,652	642,674	629,409	-5.28%
YoY %	-15.23%	4.70%	-1.58%	-2.26%	5.75%	2.11%	-	-
Horiz. %	92.20%	108.77%	103.88%	105.54%	107.98%	102.11%	100.00%	-
NOSH	5,213,883	5,213,883	5,213,883	5,213,883	5,208,068	5,208,058	5,206,035	0.10%
YoY %	0.00%	0.00%	0.00%	0.11%	0.00%	0.04%	-	-
Horiz. %	100.15%	100.15%	100.15%	100.15%	100.04%	100.04%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Ratio Analysis
NP Margin	6.91%	13.26%	13.81%	14.08%	15.93%	14.51%	10.99%	-
YoY %	-47.89%	-3.98%	-1.92%	-11.61%	9.79%	32.03%	-	-
Horiz. %	62.88%	120.66%	125.66%	128.12%	144.95%	132.03%	100.00%	-
ROE	65.93%	102.09%	117.87%	118.19%	130.11%	121.88%	99.09%	-
YoY %	-35.42%	-13.39%	-0.27%	-9.16%	6.75%	23.00%	-	-
Horiz. %	66.54%	103.03%	118.95%	119.28%	131.30%	123.00%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Per Share
RPS	104.62	100.57	106.08	106.01	105.45	101.85	107.81	-1.98%
YoY %	4.03%	-5.19%	0.07%	0.53%	3.53%	-5.53%	-	-
Horiz. %	97.04%	93.28%	98.40%	98.33%	97.81%	94.47%	100.00%	-
EPS	7.34	13.40	14.79	15.07	16.98	15.04	11.98	-27.92%
YoY %	-45.22%	-9.40%	-1.86%	-11.25%	12.90%	25.54%	-	-
Horiz. %	61.27%	111.85%	123.46%	125.79%	141.74%	125.54%	100.00%	-
DPS	10.00	10.00	12.50	12.00	12.00	12.00	12.50	-13.85%
YoY %	0.00%	-20.00%	4.17%	0.00%	0.00%	-4.00%	-	-
Horiz. %	80.00%	80.00%	100.00%	96.00%	96.00%	96.00%	100.00%	-
NAPS	0.1113	0.1313	0.1254	0.1275	0.1305	0.1234	0.1209	-5.38%
YoY %	-15.23%	4.70%	-1.65%	-2.30%	5.75%	2.07%	-	-
Horiz. %	92.06%	108.60%	103.72%	105.46%	107.94%	102.07%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,213,883
RPS	104.52	100.47	105.97	105.83	105.22	101.64	107.54	-1.88%
YoY %	4.03%	-5.19%	0.13%	0.58%	3.52%	-5.49%	-	-
Horiz. %	97.19%	93.43%	98.54%	98.41%	97.84%	94.51%	100.00%	-
EPS	7.33	13.39	14.77	15.04	16.94	15.01	11.95	-27.87%
YoY %	-45.26%	-9.34%	-1.80%	-11.22%	12.86%	25.61%	-	-
Horiz. %	61.34%	112.05%	123.60%	125.86%	141.76%	125.61%	100.00%	-
DPS	9.99	9.99	12.49	11.98	11.97	11.97	12.47	-13.77%
YoY %	0.00%	-20.02%	4.26%	0.08%	0.00%	-4.01%	-	-
Horiz. %	80.11%	80.11%	100.16%	96.07%	95.99%	95.99%	100.00%	-
NAPS	0.1112	0.1312	0.1253	0.1273	0.1302	0.1231	0.1206	-5.28%
YoY %	-15.24%	4.71%	-1.57%	-2.23%	5.77%	2.07%	-	-
Horiz. %	92.21%	108.79%	103.90%	105.56%	107.96%	102.07%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	-
Price	1.83	1.91	2.60	2.81	2.58	2.70	2.72	-
P/RPS	1.75	1.90	2.45	2.65	2.45	2.65	2.52	-21.63%
YoY %	-7.89%	-22.45%	-7.55%	8.16%	-7.55%	5.16%	-	-
Horiz. %	69.44%	75.40%	97.22%	105.16%	97.22%	105.16%	100.00%	-
P/EPS	24.94	14.25	17.59	18.65	15.19	17.95	22.70	6.49%
YoY %	75.02%	-18.99%	-5.68%	22.78%	-15.38%	-20.93%	-	-
Horiz. %	109.87%	62.78%	77.49%	82.16%	66.92%	79.07%	100.00%	-
EY	4.01	7.02	5.68	5.36	6.58	5.57	4.40	-6.01%
YoY %	-42.88%	23.59%	5.97%	-18.54%	18.13%	26.59%	-	-
Horiz. %	91.14%	159.55%	129.09%	121.82%	149.55%	126.59%	100.00%	-
DY	5.46	5.24	4.81	4.27	4.65	4.44	4.60	12.13%
YoY %	4.20%	8.94%	12.65%	-8.17%	4.73%	-3.48%	-	-
Horiz. %	118.70%	113.91%	104.57%	92.83%	101.09%	96.52%	100.00%	-
P/NAPS	16.44	14.55	20.73	22.04	19.77	21.88	22.50	-18.92%
YoY %	12.99%	-29.81%	-5.94%	11.48%	-9.64%	-2.76%	-	-
Horiz. %	73.07%	64.67%	92.13%	97.96%	87.87%	97.24%	100.00%	-

	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	26/09/18	06/06/18	28/03/18	06/12/17	14/09/17	14/06/17	28/03/17	-
Price	1.66	1.83	2.02	2.80	2.63	2.67	2.87	-
P/RPS	1.59	1.82	1.90	2.64	2.49	2.62	2.66	-29.10%
YoY %	-12.64%	-4.21%	-28.03%	6.02%	-4.96%	-1.50%	-	-
Horiz. %	59.77%	68.42%	71.43%	99.25%	93.61%	98.50%	100.00%	-
P/EPS	22.62	13.65	13.67	18.58	15.49	17.75	23.96	-3.77%
YoY %	65.71%	-0.15%	-26.43%	19.95%	-12.73%	-25.92%	-	-
Horiz. %	94.41%	56.97%	57.05%	77.55%	64.65%	74.08%	100.00%	-
EY	4.42	7.33	7.32	5.38	6.46	5.63	4.17	3.96%
YoY %	-39.70%	0.14%	36.06%	-16.72%	14.74%	35.01%	-	-
Horiz. %	106.00%	175.78%	175.54%	129.02%	154.92%	135.01%	100.00%	-
DY	6.02	5.46	6.19	4.29	4.56	4.49	4.36	24.06%
YoY %	10.26%	-11.79%	44.29%	-5.92%	1.56%	2.98%	-	-
Horiz. %	138.07%	125.23%	141.97%	98.39%	104.59%	102.98%	100.00%	-
P/NAPS	14.91	13.94	16.11	21.96	20.15	21.64	23.74	-26.72%
YoY %	6.96%	-13.47%	-26.64%	8.98%	-6.89%	-8.85%	-	-
Horiz. %	62.81%	58.72%	67.86%	92.50%	84.88%	91.15%	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