[ASTRO] YoY TTM 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- -1.02%

YoY- -4.91%

Quarter Report

AMH_Q1_FY18_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

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
TTM Result
Revenue	4,730,295	5,402,510	5,515,599	5,575,959	5,508,063	5,307,677	4,918,799	-0.64%
YoY %	-12.44%	-2.05%	-1.08%	1.23%	3.78%	7.91%	-	-
Horiz. %	96.17%	109.83%	112.13%	113.36%	111.98%	107.91%	100.00%	-
PBT	733,033	642,757	1,038,542	834,940	879,041	783,024	579,683	3.98%
YoY %	14.05%	-38.11%	24.39%	-5.02%	12.26%	35.08%	-	-
Horiz. %	126.45%	110.88%	179.16%	144.03%	151.64%	135.08%	100.00%	-
Tax	-184,775	-186,493	-293,043	-226,734	-236,672	-231,544	-116,733	7.94%
YoY %	0.92%	36.36%	-29.25%	4.20%	-2.21%	-98.35%	-	-
Horiz. %	158.29%	159.76%	251.04%	194.23%	202.75%	198.35%	100.00%	-
NP	548,258	456,264	745,499	608,206	642,369	551,480	462,950	2.85%
YoY %	20.16%	-38.80%	22.57%	-5.32%	16.48%	19.12%	-	-
Horiz. %	118.43%	98.56%	161.03%	131.38%	138.76%	119.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	552,943	464,388	749,542	617,332	649,187	559,343	462,263	3.02%
YoY %	19.07%	-38.04%	21.42%	-4.91%	16.06%	21.00%	-	-
Horiz. %	119.62%	100.46%	162.15%	133.55%	140.44%	121.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.21%	29.01%	28.22%	27.16%	26.92%	29.57%	20.14%	-
YoY %	-13.10%	2.80%	3.90%	0.89%	-8.96%	46.82%	-	-
Horiz. %	125.17%	144.04%	140.12%	134.86%	133.66%	146.82%	100.00%	-
Total Cost	4,182,037	4,946,246	4,770,100	4,967,753	4,865,694	4,756,197	4,455,849	-1.05%
YoY %	-15.45%	3.69%	-3.98%	2.10%	2.30%	6.74%	-	-
Horiz. %	93.85%	111.01%	107.05%	111.49%	109.20%	106.74%	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	338,934	443,195	625,378	650,583	637,110	598,367	483,149	-5.73%
YoY %	-23.52%	-29.13%	-3.87%	2.11%	6.47%	23.85%	-	-
Horiz. %	70.15%	91.73%	129.44%	134.65%	131.87%	123.85%	100.00%	-
Div Payout %	61.30%	95.44%	83.43%	105.39%	98.14%	106.98%	104.52%	-
YoY %	-35.77%	14.40%	-20.84%	7.39%	-8.26%	2.35%	-	-
Horiz. %	58.65%	91.31%	79.82%	100.83%	93.90%	102.35%	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	11.59%	8.45%	13.52%	10.91%	11.66%	10.39%	9.41%	-
YoY %	37.16%	-37.50%	23.92%	-6.43%	12.22%	10.41%	-	-
Horiz. %	123.17%	89.80%	143.68%	115.94%	123.91%	110.41%	100.00%	-
ROE	62.82%	67.01%	109.49%	96.06%	112.34%	78.58%	74.77%	-
YoY %	-6.25%	-38.80%	13.98%	-14.49%	42.96%	5.10%	-	-
Horiz. %	84.02%	89.62%	146.44%	128.47%	150.25%	105.10%	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	90.71	103.61	105.79	107.06	105.71	101.86	94.67	-0.70%
YoY %	-12.45%	-2.06%	-1.19%	1.28%	3.78%	7.59%	-	-
Horiz. %	95.82%	109.44%	111.75%	113.09%	111.66%	107.59%	100.00%	-
EPS	10.60	8.91	14.38	11.85	12.46	10.73	8.90	2.95%
YoY %	18.97%	-38.04%	21.35%	-4.90%	16.12%	20.56%	-	-
Horiz. %	119.10%	100.11%	161.57%	133.15%	140.00%	120.56%	100.00%	-
DPS	6.50	8.50	12.00	12.50	12.25	11.50	9.30	-5.79%
YoY %	-23.53%	-29.17%	-4.00%	2.04%	6.52%	23.66%	-	-
Horiz. %	69.89%	91.40%	129.03%	134.41%	131.72%	123.66%	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	90.64	103.52	105.68	106.84	105.54	101.70	94.25	-0.64%
YoY %	-12.44%	-2.04%	-1.09%	1.23%	3.78%	7.90%	-	-
Horiz. %	96.17%	109.84%	112.13%	113.36%	111.98%	107.90%	100.00%	-
EPS	10.59	8.90	14.36	11.83	12.44	10.72	8.86	3.01%
YoY %	18.99%	-38.02%	21.39%	-4.90%	16.04%	20.99%	-	-
Horiz. %	119.53%	100.45%	162.08%	133.52%	140.41%	120.99%	100.00%	-
DPS	6.49	8.49	11.98	12.47	12.21	11.47	9.26	-5.74%
YoY %	-23.56%	-29.13%	-3.93%	2.13%	6.45%	23.87%	-	-
Horiz. %	70.09%	91.68%	129.37%	134.67%	131.86%	123.87%	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	1.04	1.40	1.81	2.52	2.62	3.08	3.52	-18.37%
YoY %	-25.71%	-22.65%	-28.17%	-3.82%	-14.94%	-12.50%	-	-
Horiz. %	29.55%	39.77%	51.42%	71.59%	74.43%	87.50%	100.00%	-
P/EPS	8.91	16.28	13.29	22.78	22.23	29.25	37.43	-21.25%
YoY %	-45.27%	22.50%	-41.66%	2.47%	-24.00%	-21.85%	-	-
Horiz. %	23.80%	43.49%	35.51%	60.86%	59.39%	78.15%	100.00%	-
EY	11.22	6.14	7.53	4.39	4.50	3.42	2.67	27.00%
YoY %	82.74%	-18.46%	71.53%	-2.44%	31.58%	28.09%	-	-
Horiz. %	420.22%	229.96%	282.02%	164.42%	168.54%	128.09%	100.00%	-
DY	6.88	5.86	6.28	4.63	4.42	3.66	2.79	16.21%
YoY %	17.41%	-6.69%	35.64%	4.75%	20.77%	31.18%	-	-
Horiz. %	246.59%	210.04%	225.09%	165.95%	158.42%	131.18%	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	2.70	2.76	3.01	3.54	-
P/RPS	1.08	1.46	1.73	2.52	2.61	2.95	3.74	-18.68%
YoY %	-26.03%	-15.61%	-31.35%	-3.45%	-11.53%	-21.12%	-	-
Horiz. %	28.88%	39.04%	46.26%	67.38%	69.79%	78.88%	100.00%	-
P/EPS	9.24	16.95	12.73	22.78	22.15	28.04	39.79	-21.58%
YoY %	-45.49%	33.15%	-44.12%	2.84%	-21.01%	-29.53%	-	-
Horiz. %	23.22%	42.60%	31.99%	57.25%	55.67%	70.47%	100.00%	-
EY	10.82	5.90	7.86	4.39	4.51	3.57	2.51	27.54%
YoY %	83.39%	-24.94%	79.04%	-2.66%	26.33%	42.23%	-	-
Horiz. %	431.08%	235.06%	313.15%	174.90%	179.68%	142.23%	100.00%	-
DY	6.63	5.63	6.56	4.63	4.44	3.82	2.63	16.64%
YoY %	17.76%	-14.18%	41.68%	4.28%	16.23%	45.25%	-	-
Horiz. %	252.09%	214.07%	249.43%	176.05%	168.82%	145.25%	100.00%	-
P/NAPS	5.81	11.36	13.94	21.88	24.89	22.04	29.75	-23.81%
YoY %	-48.86%	-18.51%	-36.29%	-12.09%	12.93%	-25.92%	-	-
Horiz. %	19.53%	38.18%	46.86%	73.55%	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

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