Highlights

[ASTRO] YoY Quarter Result on 2019-10-31 [#3]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 04-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 31-Oct-2019  [#3]
Profit Trend QoQ -     0.89%    YoY -     11.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 1,215,375 1,383,868 1,396,657 1,424,035 1,374,431 1,280,206 1,216,515 -0.02%
  YoY % -12.18% -0.92% -1.92% 3.61% 7.36% 5.24% -
  Horiz. % 99.91% 113.76% 114.81% 117.06% 112.98% 105.24% 100.00%
PBT 219,480 215,694 205,996 208,750 136,516 154,706 152,693 6.23%
  YoY % 1.76% 4.71% -1.32% 52.91% -11.76% 1.32% -
  Horiz. % 143.74% 141.26% 134.91% 136.71% 89.41% 101.32% 100.00%
Tax -49,765 -62,075 -59,997 -60,096 -33,112 -44,172 -29,135 9.33%
  YoY % 19.83% -3.46% 0.16% -81.49% 25.04% -51.61% -
  Horiz. % 170.81% 213.06% 205.93% 206.27% 113.65% 151.61% 100.00%
NP 169,715 153,619 145,999 148,654 103,404 110,534 123,558 5.43%
  YoY % 10.48% 5.22% -1.79% 43.76% -6.45% -10.54% -
  Horiz. % 137.36% 124.33% 118.16% 120.31% 83.69% 89.46% 100.00%
NP to SH 170,847 153,215 146,684 151,004 106,012 113,409 123,712 5.52%
  YoY % 11.51% 4.45% -2.86% 42.44% -6.52% -8.33% -
  Horiz. % 138.10% 123.85% 118.57% 122.06% 85.69% 91.67% 100.00%
Tax Rate 22.67 % 28.78 % 29.13 % 28.79 % 24.26 % 28.55 % 19.08 % 2.91%
  YoY % -21.23% -1.20% 1.18% 18.67% -15.03% 49.63% -
  Horiz. % 118.82% 150.84% 152.67% 150.89% 127.15% 149.63% 100.00%
Total Cost 1,045,660 1,230,249 1,250,658 1,275,381 1,271,027 1,169,672 1,092,957 -0.73%
  YoY % -15.00% -1.63% -1.94% 0.34% 8.67% 7.02% -
  Horiz. % 95.67% 112.56% 114.43% 116.69% 116.29% 107.02% 100.00%
Net Worth 831,680 614,718 664,287 591,519 662,055 612,824 519,590 8.15%
  YoY % 35.29% -7.46% 12.30% -10.65% 8.03% 17.94% -
  Horiz. % 160.06% 118.31% 127.85% 113.84% 127.42% 117.94% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 104,286 130,347 156,303 156,211 142,908 117,050 103,093 0.19%
  YoY % -19.99% -16.61% 0.06% 9.31% 22.09% 13.54% -
  Horiz. % 101.16% 126.44% 151.61% 151.52% 138.62% 113.54% 100.00%
Div Payout % 61.04 % 85.07 % 106.56 % 103.45 % 134.80 % 103.21 % 83.33 % -5.05%
  YoY % -28.25% -20.17% 3.01% -23.26% 30.61% 23.86% -
  Horiz. % 73.25% 102.09% 127.88% 124.14% 161.77% 123.86% 100.00%
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 831,680 614,718 664,287 591,519 662,055 612,824 519,590 8.15%
  YoY % 35.29% -7.46% 12.30% -10.65% 8.03% 17.94% -
  Horiz. % 160.06% 118.31% 127.85% 113.84% 127.42% 117.94% 100.00%
NOSH 5,214,300 5,213,900 5,210,100 5,207,034 5,196,666 5,202,247 5,154,666 0.19%
  YoY % 0.01% 0.07% 0.06% 0.20% -0.11% 0.92% -
  Horiz. % 101.16% 101.15% 101.08% 101.02% 100.81% 100.92% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 13.96 % 11.10 % 10.45 % 10.44 % 7.52 % 8.63 % 10.16 % 5.44%
  YoY % 25.77% 6.22% 0.10% 38.83% -12.86% -15.06% -
  Horiz. % 137.40% 109.25% 102.85% 102.76% 74.02% 84.94% 100.00%
ROE 20.54 % 24.92 % 22.08 % 25.53 % 16.01 % 18.51 % 23.81 % -2.43%
  YoY % -17.58% 12.86% -13.51% 59.46% -13.51% -22.26% -
  Horiz. % 86.27% 104.66% 92.73% 107.22% 67.24% 77.74% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 23.31 26.54 26.81 27.35 26.45 24.61 23.60 -0.21%
  YoY % -12.17% -1.01% -1.97% 3.40% 7.48% 4.28% -
  Horiz. % 98.77% 112.46% 113.60% 115.89% 112.08% 104.28% 100.00%
EPS 3.28 2.94 2.81 2.90 2.04 2.18 2.40 5.34%
  YoY % 11.56% 4.63% -3.10% 42.16% -6.42% -9.17% -
  Horiz. % 136.67% 122.50% 117.08% 120.83% 85.00% 90.83% 100.00%
DPS 2.00 2.50 3.00 3.00 2.75 2.25 2.00 -
  YoY % -20.00% -16.67% 0.00% 9.09% 22.22% 12.50% -
  Horiz. % 100.00% 125.00% 150.00% 150.00% 137.50% 112.50% 100.00%
NAPS 0.1595 0.1179 0.1275 0.1136 0.1274 0.1178 0.1008 7.94%
  YoY % 35.28% -7.53% 12.24% -10.83% 8.15% 16.87% -
  Horiz. % 158.23% 116.96% 126.49% 112.70% 126.39% 116.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 23.31 26.54 26.78 27.31 26.36 24.55 23.33 -0.01%
  YoY % -12.17% -0.90% -1.94% 3.60% 7.37% 5.23% -
  Horiz. % 99.91% 113.76% 114.79% 117.06% 112.99% 105.23% 100.00%
EPS 3.28 2.94 2.81 2.90 2.03 2.17 2.37 5.56%
  YoY % 11.56% 4.63% -3.10% 42.86% -6.45% -8.44% -
  Horiz. % 138.40% 124.05% 118.57% 122.36% 85.65% 91.56% 100.00%
DPS 2.00 2.50 3.00 3.00 2.74 2.24 1.98 0.17%
  YoY % -20.00% -16.67% 0.00% 9.49% 22.32% 13.13% -
  Horiz. % 101.01% 126.26% 151.52% 151.52% 138.38% 113.13% 100.00%
NAPS 0.1595 0.1179 0.1274 0.1134 0.1270 0.1175 0.0996 8.16%
  YoY % 35.28% -7.46% 12.35% -10.71% 8.09% 17.97% -
  Horiz. % 160.14% 118.37% 127.91% 113.86% 127.51% 117.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 1.3500 1.3500 2.8100 2.8500 2.8600 3.3000 2.9000 -
P/RPS 5.79 5.09 10.48 10.42 10.81 13.41 12.29 -11.78%
  YoY % 13.75% -51.43% 0.58% -3.61% -19.39% 9.11% -
  Horiz. % 47.11% 41.42% 85.27% 84.78% 87.96% 109.11% 100.00%
P/EPS 41.20 45.94 99.81 98.28 140.20 151.38 120.83 -16.41%
  YoY % -10.32% -53.97% 1.56% -29.90% -7.39% 25.28% -
  Horiz. % 34.10% 38.02% 82.60% 81.34% 116.03% 125.28% 100.00%
EY 2.43 2.18 1.00 1.02 0.71 0.66 0.83 19.60%
  YoY % 11.47% 118.00% -1.96% 43.66% 7.58% -20.48% -
  Horiz. % 292.77% 262.65% 120.48% 122.89% 85.54% 79.52% 100.00%
DY 1.48 1.85 1.07 1.05 0.96 0.68 0.69 13.56%
  YoY % -20.00% 72.90% 1.90% 9.37% 41.18% -1.45% -
  Horiz. % 214.49% 268.12% 155.07% 152.17% 139.13% 98.55% 100.00%
P/NAPS 8.46 11.45 22.04 25.09 22.45 28.01 28.77 -18.45%
  YoY % -26.11% -48.05% -12.16% 11.76% -19.85% -2.64% -
  Horiz. % 29.41% 39.80% 76.61% 87.21% 78.03% 97.36% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 04/12/19 05/12/18 06/12/17 07/12/16 08/12/15 11/12/14 05/12/13 -
Price 1.3600 1.2900 2.8000 2.6500 2.8600 3.3300 2.8500 -
P/RPS 5.83 4.86 10.45 9.69 10.81 13.53 12.08 -11.43%
  YoY % 19.96% -53.49% 7.84% -10.36% -20.10% 12.00% -
  Horiz. % 48.26% 40.23% 86.51% 80.22% 89.49% 112.00% 100.00%
P/EPS 41.51 43.90 99.45 91.38 140.20 152.75 118.75 -16.06%
  YoY % -5.44% -55.86% 8.83% -34.82% -8.22% 28.63% -
  Horiz. % 34.96% 36.97% 83.75% 76.95% 118.06% 128.63% 100.00%
EY 2.41 2.28 1.01 1.09 0.71 0.65 0.84 19.19%
  YoY % 5.70% 125.74% -7.34% 53.52% 9.23% -22.62% -
  Horiz. % 286.90% 271.43% 120.24% 129.76% 84.52% 77.38% 100.00%
DY 1.47 1.94 1.07 1.13 0.96 0.68 0.70 13.16%
  YoY % -24.23% 81.31% -5.31% 17.71% 41.18% -2.86% -
  Horiz. % 210.00% 277.14% 152.86% 161.43% 137.14% 97.14% 100.00%
P/NAPS 8.53 10.94 21.96 23.33 22.45 28.27 28.27 -18.10%
  YoY % -22.03% -50.18% -5.87% 3.92% -20.59% 0.00% -
  Horiz. % 30.17% 38.70% 77.68% 82.53% 79.41% 100.00% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers