Highlights

[ASTRO] YoY Quarter Result on 2020-01-31 [#4]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 25-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 31-Jan-2020  [#4]
Profit Trend QoQ -     -18.69%    YoY -     17.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 1,225,644 1,367,801 1,388,253 1,397,488 1,401,806 1,348,230 1,260,150 -0.46%
  YoY % -10.39% -1.47% -0.66% -0.31% 3.97% 6.99% -
  Horiz. % 97.26% 108.54% 110.17% 110.90% 111.24% 106.99% 100.00%
PBT 195,906 171,356 258,439 187,778 278,206 201,822 127,160 7.47%
  YoY % 14.33% -33.70% 37.63% -32.50% 37.85% 58.72% -
  Horiz. % 154.06% 134.76% 203.24% 147.67% 218.78% 158.72% 100.00%
Tax -58,166 -52,715 -77,904 -44,828 -75,394 -64,050 -15,293 24.93%
  YoY % -10.34% 32.33% -73.78% 40.54% -17.71% -318.82% -
  Horiz. % 380.34% 344.70% 509.41% 293.13% 493.00% 418.82% 100.00%
NP 137,740 118,641 180,535 142,950 202,812 137,772 111,867 3.53%
  YoY % 16.10% -34.28% 26.29% -29.52% 47.21% 23.16% -
  Horiz. % 123.13% 106.06% 161.38% 127.79% 181.30% 123.16% 100.00%
NP to SH 138,919 118,398 181,787 145,077 203,766 139,971 111,386 3.75%
  YoY % 17.33% -34.87% 25.30% -28.80% 45.58% 25.66% -
  Horiz. % 124.72% 106.30% 163.20% 130.25% 182.94% 125.66% 100.00%
Tax Rate 29.69 % 30.76 % 30.14 % 23.87 % 27.10 % 31.74 % 12.03 % 16.24%
  YoY % -3.48% 2.06% 26.27% -11.92% -14.62% 163.84% -
  Horiz. % 246.80% 255.69% 250.54% 198.42% 225.27% 263.84% 100.00%
Total Cost 1,087,904 1,249,160 1,207,718 1,254,538 1,198,994 1,210,458 1,148,283 -0.90%
  YoY % -12.91% 3.43% -3.73% 4.63% -0.95% 5.41% -
  Horiz. % 94.74% 108.79% 105.18% 109.25% 104.42% 105.41% 100.00%
Net Worth 855,700 585,046 653,821 628,666 612,857 714,424 629,584 5.24%
  YoY % 46.26% -10.52% 4.00% 2.58% -14.22% 13.48% -
  Horiz. % 135.92% 92.93% 103.85% 99.85% 97.34% 113.48% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 78,217 78,214 182,485 181,996 194,929 221,143 159,120 -11.16%
  YoY % 0.00% -57.14% 0.27% -6.63% -11.85% 38.98% -
  Horiz. % 49.16% 49.15% 114.68% 114.38% 122.50% 138.98% 100.00%
Div Payout % 56.30 % 66.06 % 100.38 % 125.45 % 95.66 % 157.99 % 142.85 % -14.37%
  YoY % -14.77% -34.19% -19.98% 31.14% -39.45% 10.60% -
  Horiz. % 39.41% 46.24% 70.27% 87.82% 66.97% 110.60% 100.00%
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 855,700 585,046 653,821 628,666 612,857 714,424 629,584 5.24%
  YoY % 46.26% -10.52% 4.00% 2.58% -14.22% 13.48% -
  Horiz. % 135.92% 92.93% 103.85% 99.85% 97.34% 113.48% 100.00%
NOSH 5,214,506 5,214,314 5,213,883 5,199,892 5,198,112 5,203,382 5,304,000 -0.28%
  YoY % 0.00% 0.01% 0.27% 0.03% -0.10% -1.90% -
  Horiz. % 98.31% 98.31% 98.30% 98.04% 98.00% 98.10% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 11.24 % 8.67 % 13.00 % 10.23 % 14.47 % 10.22 % 8.88 % 4.00%
  YoY % 29.64% -33.31% 27.08% -29.30% 41.59% 15.09% -
  Horiz. % 126.58% 97.64% 146.40% 115.20% 162.95% 115.09% 100.00%
ROE 16.23 % 20.24 % 27.80 % 23.08 % 33.25 % 19.59 % 17.69 % -1.42%
  YoY % -19.81% -27.19% 20.45% -30.59% 69.73% 10.74% -
  Horiz. % 91.75% 114.41% 157.15% 130.47% 187.96% 110.74% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 23.50 26.23 26.63 26.88 26.97 25.91 23.76 -0.18%
  YoY % -10.41% -1.50% -0.93% -0.33% 4.09% 9.05% -
  Horiz. % 98.91% 110.40% 112.08% 113.13% 113.51% 109.05% 100.00%
EPS 2.66 2.27 3.49 2.79 3.92 2.69 2.14 3.69%
  YoY % 17.18% -34.96% 25.09% -28.83% 45.72% 25.70% -
  Horiz. % 124.30% 106.07% 163.08% 130.37% 183.18% 125.70% 100.00%
DPS 1.50 1.50 3.50 3.50 3.75 4.25 3.00 -10.91%
  YoY % 0.00% -57.14% 0.00% -6.67% -11.76% 41.67% -
  Horiz. % 50.00% 50.00% 116.67% 116.67% 125.00% 141.67% 100.00%
NAPS 0.1641 0.1122 0.1254 0.1209 0.1179 0.1373 0.1187 5.54%
  YoY % 46.26% -10.53% 3.72% 2.54% -14.13% 15.67% -
  Horiz. % 138.25% 94.52% 105.64% 101.85% 99.33% 115.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 23.50 26.23 26.62 26.80 26.88 25.86 24.17 -0.47%
  YoY % -10.41% -1.47% -0.67% -0.30% 3.94% 6.99% -
  Horiz. % 97.23% 108.52% 110.14% 110.88% 111.21% 106.99% 100.00%
EPS 2.66 2.27 3.49 2.78 3.91 2.68 2.14 3.69%
  YoY % 17.18% -34.96% 25.54% -28.90% 45.90% 25.23% -
  Horiz. % 124.30% 106.07% 163.08% 129.91% 182.71% 125.23% 100.00%
DPS 1.50 1.50 3.50 3.49 3.74 4.24 3.05 -11.15%
  YoY % 0.00% -57.14% 0.29% -6.68% -11.79% 39.02% -
  Horiz. % 49.18% 49.18% 114.75% 114.43% 122.62% 139.02% 100.00%
NAPS 0.1641 0.1122 0.1254 0.1206 0.1175 0.1370 0.1207 5.25%
  YoY % 46.26% -10.53% 3.98% 2.64% -14.23% 13.50% -
  Horiz. % 135.96% 92.96% 103.89% 99.92% 97.35% 113.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 1.2000 1.6800 2.6000 2.7200 2.7900 2.9200 2.9400 -
P/RPS 5.11 6.40 9.76 10.12 10.35 11.27 12.37 -13.69%
  YoY % -20.16% -34.43% -3.56% -2.22% -8.16% -8.89% -
  Horiz. % 41.31% 51.74% 78.90% 81.81% 83.67% 91.11% 100.00%
P/EPS 45.04 73.99 74.57 97.49 71.17 108.55 140.00 -17.22%
  YoY % -39.13% -0.78% -23.51% 36.98% -34.44% -22.46% -
  Horiz. % 32.17% 52.85% 53.26% 69.64% 50.84% 77.54% 100.00%
EY 2.22 1.35 1.34 1.03 1.41 0.92 0.71 20.91%
  YoY % 64.44% 0.75% 30.10% -26.95% 53.26% 29.58% -
  Horiz. % 312.68% 190.14% 188.73% 145.07% 198.59% 129.58% 100.00%
DY 1.25 0.89 1.35 1.29 1.34 1.46 1.02 3.45%
  YoY % 40.45% -34.07% 4.65% -3.73% -8.22% 43.14% -
  Horiz. % 122.55% 87.25% 132.35% 126.47% 131.37% 143.14% 100.00%
P/NAPS 7.31 14.97 20.73 22.50 23.66 21.27 24.77 -18.40%
  YoY % -51.17% -27.79% -7.87% -4.90% 11.24% -14.13% -
  Horiz. % 29.51% 60.44% 83.69% 90.84% 95.52% 85.87% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 25/03/20 - 28/03/18 28/03/17 22/03/16 30/03/15 31/03/14 -
Price 0.8300 1.5300 2.0200 2.8700 3.0000 3.1900 3.2000 -
P/RPS 3.53 5.83 7.59 10.68 11.12 12.31 13.47 -20.00%
  YoY % -39.45% -23.19% -28.93% -3.96% -9.67% -8.61% -
  Horiz. % 26.21% 43.28% 56.35% 79.29% 82.55% 91.39% 100.00%
P/EPS 31.16 67.38 57.94 102.87 76.53 118.59 152.38 -23.23%
  YoY % -53.75% 16.29% -43.68% 34.42% -35.47% -22.17% -
  Horiz. % 20.45% 44.22% 38.02% 67.51% 50.22% 77.83% 100.00%
EY 3.21 1.48 1.73 0.97 1.31 0.84 0.66 30.15%
  YoY % 116.89% -14.45% 78.35% -25.95% 55.95% 27.27% -
  Horiz. % 486.36% 224.24% 262.12% 146.97% 198.48% 127.27% 100.00%
DY 1.81 0.98 1.73 1.22 1.25 1.33 0.94 11.53%
  YoY % 84.69% -43.35% 41.80% -2.40% -6.02% 41.49% -
  Horiz. % 192.55% 104.26% 184.04% 129.79% 132.98% 141.49% 100.00%
P/NAPS 5.06 13.64 16.11 23.74 25.45 23.23 26.96 -24.32%
  YoY % -62.90% -15.33% -32.14% -6.72% 9.56% -13.84% -
  Horiz. % 18.77% 50.59% 59.76% 88.06% 94.40% 86.16% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers