Highlights

[ASTRO] QoQ Quarter Result on 2020-07-31 [#2]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 15-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2021
Quarter 31-Jul-2020  [#2]
Profit Trend QoQ -     81.00%    YoY -     -21.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 1,091,006 1,052,894 1,225,644 1,215,375 1,236,382 1,234,402 1,367,801 -14.00%
  QoQ % 3.62% -14.09% 0.84% -1.70% 0.16% -9.75% -
  Horiz. % 79.76% 76.98% 89.61% 88.86% 90.39% 90.25% 100.00%
PBT 187,460 96,856 195,906 219,480 220,791 226,503 171,356 6.18%
  QoQ % 93.55% -50.56% -10.74% -0.59% -2.52% 32.18% -
  Horiz. % 109.40% 56.52% 114.33% 128.08% 128.85% 132.18% 100.00%
Tax -50,335 -23,898 -58,166 -49,765 -52,946 -57,188 -52,715 -3.04%
  QoQ % -110.62% 58.91% -16.88% 6.01% 7.42% -8.49% -
  Horiz. % 95.49% 45.33% 110.34% 94.40% 100.44% 108.49% 100.00%
NP 137,125 72,958 137,740 169,715 167,845 169,315 118,641 10.14%
  QoQ % 87.95% -47.03% -18.84% 1.11% -0.87% 42.71% -
  Horiz. % 115.58% 61.49% 116.10% 143.05% 141.47% 142.71% 100.00%
NP to SH 133,649 73,841 138,919 170,847 169,336 176,196 118,398 8.42%
  QoQ % 81.00% -46.85% -18.69% 0.89% -3.89% 48.82% -
  Horiz. % 112.88% 62.37% 117.33% 144.30% 143.02% 148.82% 100.00%
Tax Rate 26.85 % 24.67 % 29.69 % 22.67 % 23.98 % 25.25 % 30.76 % -8.67%
  QoQ % 8.84% -16.91% 30.97% -5.46% -5.03% -17.91% -
  Horiz. % 87.29% 80.20% 96.52% 73.70% 77.96% 82.09% 100.00%
Total Cost 953,881 979,936 1,087,904 1,045,660 1,068,537 1,065,087 1,249,160 -16.47%
  QoQ % -2.66% -9.92% 4.04% -2.14% 0.32% -14.74% -
  Horiz. % 76.36% 78.45% 87.09% 83.71% 85.54% 85.26% 100.00%
Net Worth 938,611 880,208 855,700 831,680 755,554 692,982 585,046 37.08%
  QoQ % 6.64% 2.86% 2.89% 10.08% 9.03% 18.45% -
  Horiz. % 160.43% 150.45% 146.26% 142.16% 129.14% 118.45% 100.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 78,217 52,145 78,217 104,286 104,286 104,286 78,214 0.00%
  QoQ % 50.00% -33.33% -25.00% -0.00% 0.00% 33.33% -
  Horiz. % 100.00% 66.67% 100.00% 133.33% 133.33% 133.33% 100.00%
Div Payout % 58.52 % 70.62 % 56.30 % 61.04 % 61.59 % 59.19 % 66.06 % -7.77%
  QoQ % -17.13% 25.44% -7.77% -0.89% 4.05% -10.40% -
  Horiz. % 88.59% 106.90% 85.23% 92.40% 93.23% 89.60% 100.00%
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 938,611 880,208 855,700 831,680 755,554 692,982 585,046 37.08%
  QoQ % 6.64% 2.86% 2.89% 10.08% 9.03% 18.45% -
  Horiz. % 160.43% 150.45% 146.26% 142.16% 129.14% 118.45% 100.00%
NOSH 5,214,506 5,214,506 5,214,506 5,214,300 5,214,314 5,214,314 5,214,314 0.00%
  QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 12.57 % 6.93 % 11.24 % 13.96 % 13.58 % 13.72 % 8.67 % 28.13%
  QoQ % 81.39% -38.35% -19.48% 2.80% -1.02% 58.25% -
  Horiz. % 144.98% 79.93% 129.64% 161.01% 156.63% 158.25% 100.00%
ROE 14.24 % 8.39 % 16.23 % 20.54 % 22.41 % 25.43 % 20.24 % -20.91%
  QoQ % 69.73% -48.31% -20.98% -8.34% -11.88% 25.64% -
  Horiz. % 70.36% 41.45% 80.19% 101.48% 110.72% 125.64% 100.00%
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 20.92 20.19 23.50 23.31 23.71 23.67 26.23 -14.01%
  QoQ % 3.62% -14.09% 0.82% -1.69% 0.17% -9.76% -
  Horiz. % 79.76% 76.97% 89.59% 88.87% 90.39% 90.24% 100.00%
EPS 2.56 1.42 2.66 3.28 3.24 3.38 2.27 8.35%
  QoQ % 80.28% -46.62% -18.90% 1.23% -4.14% 48.90% -
  Horiz. % 112.78% 62.56% 117.18% 144.49% 142.73% 148.90% 100.00%
DPS 1.50 1.00 1.50 2.00 2.00 2.00 1.50 -
  QoQ % 50.00% -33.33% -25.00% 0.00% 0.00% 33.33% -
  Horiz. % 100.00% 66.67% 100.00% 133.33% 133.33% 133.33% 100.00%
NAPS 0.1800 0.1688 0.1641 0.1595 0.1449 0.1329 0.1122 37.08%
  QoQ % 6.64% 2.86% 2.88% 10.08% 9.03% 18.45% -
  Horiz. % 160.43% 150.45% 146.26% 142.16% 129.14% 118.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 20.92 20.19 23.50 23.31 23.71 23.67 26.23 -14.01%
  QoQ % 3.62% -14.09% 0.82% -1.69% 0.17% -9.76% -
  Horiz. % 79.76% 76.97% 89.59% 88.87% 90.39% 90.24% 100.00%
EPS 2.56 1.42 2.66 3.28 3.25 3.38 2.27 8.35%
  QoQ % 80.28% -46.62% -18.90% 0.92% -3.85% 48.90% -
  Horiz. % 112.78% 62.56% 117.18% 144.49% 143.17% 148.90% 100.00%
DPS 1.50 1.00 1.50 2.00 2.00 2.00 1.50 -
  QoQ % 50.00% -33.33% -25.00% 0.00% 0.00% 33.33% -
  Horiz. % 100.00% 66.67% 100.00% 133.33% 133.33% 133.33% 100.00%
NAPS 0.1800 0.1688 0.1641 0.1595 0.1449 0.1329 0.1122 37.08%
  QoQ % 6.64% 2.86% 2.88% 10.08% 9.03% 18.45% -
  Horiz. % 160.43% 150.45% 146.26% 142.16% 129.14% 118.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.7950 0.9450 1.2000 1.3500 1.4500 1.4500 1.6800 -
P/RPS 3.80 4.68 5.11 5.79 6.12 6.13 6.40 -29.38%
  QoQ % -18.80% -8.41% -11.74% -5.39% -0.16% -4.22% -
  Horiz. % 59.38% 73.12% 79.84% 90.47% 95.62% 95.78% 100.00%
P/EPS 31.02 66.73 45.04 41.20 44.65 42.91 73.99 -44.01%
  QoQ % -53.51% 48.16% 9.32% -7.73% 4.06% -42.01% -
  Horiz. % 41.92% 90.19% 60.87% 55.68% 60.35% 57.99% 100.00%
EY 3.22 1.50 2.22 2.43 2.24 2.33 1.35 78.61%
  QoQ % 114.67% -32.43% -8.64% 8.48% -3.86% 72.59% -
  Horiz. % 238.52% 111.11% 164.44% 180.00% 165.93% 172.59% 100.00%
DY 1.89 1.06 1.25 1.48 1.38 1.38 0.89 65.29%
  QoQ % 78.30% -15.20% -15.54% 7.25% 0.00% 55.06% -
  Horiz. % 212.36% 119.10% 140.45% 166.29% 155.06% 155.06% 100.00%
P/NAPS 4.42 5.60 7.31 8.46 10.01 10.91 14.97 -55.69%
  QoQ % -21.07% -23.39% -13.59% -15.48% -8.25% -27.12% -
  Horiz. % 29.53% 37.41% 48.83% 56.51% 66.87% 72.88% 100.00%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 15/09/20 18/06/20 25/03/20 04/12/19 12/09/19 25/06/19 - -
Price 0.8050 0.9800 0.8300 1.3600 1.3400 1.5100 1.5300 -
P/RPS 3.85 4.85 3.53 5.83 5.65 6.38 5.83 -24.19%
  QoQ % -20.62% 37.39% -39.45% 3.19% -11.44% 9.43% -
  Horiz. % 66.04% 83.19% 60.55% 100.00% 96.91% 109.43% 100.00%
P/EPS 31.41 69.21 31.16 41.51 41.26 44.69 67.38 -39.91%
  QoQ % -54.62% 122.11% -24.93% 0.61% -7.68% -33.67% -
  Horiz. % 46.62% 102.72% 46.25% 61.61% 61.23% 66.33% 100.00%
EY 3.18 1.44 3.21 2.41 2.42 2.24 1.48 66.59%
  QoQ % 120.83% -55.14% 33.20% -0.41% 8.04% 51.35% -
  Horiz. % 214.86% 97.30% 216.89% 162.84% 163.51% 151.35% 100.00%
DY 1.86 1.02 1.81 1.47 1.49 1.32 0.98 53.35%
  QoQ % 82.35% -43.65% 23.13% -1.34% 12.88% 34.69% -
  Horiz. % 189.80% 104.08% 184.69% 150.00% 152.04% 134.69% 100.00%
P/NAPS 4.47 5.81 5.06 8.53 9.25 11.36 13.64 -52.50%
  QoQ % -23.06% 14.82% -40.68% -7.78% -18.57% -16.72% -
  Horiz. % 32.77% 42.60% 37.10% 62.54% 67.82% 83.28% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS