[ASTRO] QoQ Annualized Quarter Result on 31-Oct-2018 [#3]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

05-Dec-2018

Admission Sponsor

Sponsor

Financial Year

31-Jan-2019

Quarter

31-Oct-2018 [#3]

Profit Trend

QoQ- 20.06%

YoY- -41.49%

Quarter Report

3. AMH_Q3_FY19_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Annualized Quarter Result
Revenue	4,941,568	4,937,608	5,479,048	5,481,662	5,454,758	5,243,760	5,530,753	-7.25%
YoY %	0.08%	-9.88%	-0.05%	0.49%	4.02%	-5.19%	-	-
Horiz. %	89.35%	89.28%	99.07%	99.11%	98.63%	94.81%	100.00%	-
PBT	894,588	906,012	651,145	639,718	528,190	939,564	1,073,151	-11.45%
YoY %	-1.26%	39.14%	1.79%	21.12%	-43.78%	-12.45%	-	-
Horiz. %	83.36%	84.43%	60.68%	59.61%	49.22%	87.55%	100.00%	-
Tax	-220,268	-228,752	-190,321	-183,474	-151,062	-244,064	-309,175	-20.28%
YoY %	3.71%	-20.19%	-3.73%	-21.46%	38.11%	21.06%	-	-
Horiz. %	71.24%	73.99%	61.56%	59.34%	48.86%	78.94%	100.00%	-
NP	674,320	677,260	460,824	456,244	377,128	695,500	763,976	-8.00%
YoY %	-0.43%	46.97%	1.00%	20.98%	-45.78%	-8.96%	-	-
Horiz. %	88.26%	88.65%	60.32%	59.72%	49.36%	91.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	691,064	704,784	462,921	459,364	382,616	698,916	770,636	-7.02%
YoY %	-1.95%	52.25%	0.77%	20.06%	-45.26%	-9.31%	-	-
Horiz. %	89.67%	91.45%	60.07%	59.61%	49.65%	90.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.62%	25.25%	29.23%	28.68%	28.60%	25.98%	28.81%	-
YoY %	-2.50%	-13.62%	1.92%	0.28%	10.08%	-9.82%	-	-
Horiz. %	85.46%	87.64%	101.46%	99.55%	99.27%	90.18%	100.00%	-
Total Cost	4,267,248	4,260,348	5,018,224	5,025,418	5,077,630	4,548,260	4,766,777	-7.13%
YoY %	0.16%	-15.10%	-0.14%	-1.03%	11.64%	-4.58%	-	-
Horiz. %	89.52%	89.38%	105.27%	105.43%	106.52%	95.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	755,554	692,982	585,046	614,718	580,305	684,582	653,821	10.15%
YoY %	9.03%	18.45%	-4.83%	5.93%	-15.23%	4.70%	-	-
Horiz. %	115.56%	105.99%	89.48%	94.02%	88.76%	104.70%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Dividend
Div	417,145	417,145	469,288	521,390	521,388	521,388	651,735	-25.79%
YoY %	0.00%	-11.11%	-9.99%	0.00%	0.00%	-20.00%	-	-
Horiz. %	64.01%	64.01%	72.01%	80.00%	80.00%	80.00%	100.00%	-
Div Payout %	60.36%	59.19%	101.38%	113.50%	136.27%	74.60%	84.57%	-
YoY %	1.98%	-41.62%	-10.68%	-16.71%	82.67%	-11.79%	-	-
Horiz. %	71.37%	69.99%	119.88%	134.21%	161.13%	88.21%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Equity
Net Worth	755,554	692,982	585,046	614,718	580,305	684,582	653,821	10.15%
YoY %	9.03%	18.45%	-4.83%	5.93%	-15.23%	4.70%	-	-
Horiz. %	115.56%	105.99%	89.48%	94.02%	88.76%	104.70%	100.00%	-
NOSH	5,214,314	5,214,314	5,214,314	5,214,314	5,213,883	5,213,883	5,213,883	0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	0.00%	0.00%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.00%	100.00%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Ratio Analysis
NP Margin	13.65%	13.72%	8.41%	8.32%	6.91%	13.26%	13.81%	-
YoY %	-0.51%	63.14%	1.08%	20.41%	-47.89%	-3.98%	-	-
Horiz. %	98.84%	99.35%	60.90%	60.25%	50.04%	96.02%	100.00%	-
ROE	91.46%	101.70%	79.13%	74.73%	65.93%	102.09%	117.87%	-
YoY %	-10.07%	28.52%	5.89%	13.35%	-35.42%	-13.39%	-	-
Horiz. %	77.59%	86.28%	67.13%	63.40%	55.93%	86.61%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Per Share
RPS	94.77	94.69	105.08	105.14	104.62	100.57	106.08	-7.25%
YoY %	0.08%	-9.89%	-0.06%	0.50%	4.03%	-5.19%	-	-
Horiz. %	89.34%	89.26%	99.06%	99.11%	98.62%	94.81%	100.00%	-
EPS	13.26	13.52	8.88	8.81	7.34	13.40	14.79	-7.03%
YoY %	-1.92%	52.25%	0.79%	20.03%	-45.22%	-9.40%	-	-
Horiz. %	89.66%	91.41%	60.04%	59.57%	49.63%	90.60%	100.00%	-
DPS	8.00	8.00	9.00	10.00	10.00	10.00	12.50	-25.79%
YoY %	0.00%	-11.11%	-10.00%	0.00%	0.00%	-20.00%	-	-
Horiz. %	64.00%	64.00%	72.00%	80.00%	80.00%	80.00%	100.00%	-
NAPS	0.1449	0.1329	0.1122	0.1179	0.1113	0.1313	0.1254	10.14%
YoY %	9.03%	18.45%	-4.83%	5.93%	-15.23%	4.70%	-	-
Horiz. %	115.55%	105.98%	89.47%	94.02%	88.76%	104.70%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,314
RPS	94.68	94.61	104.98	105.03	104.52	100.47	105.97	-7.25%
YoY %	0.07%	-9.88%	-0.05%	0.49%	4.03%	-5.19%	-	-
Horiz. %	89.35%	89.28%	99.07%	99.11%	98.63%	94.81%	100.00%	-
EPS	13.24	13.50	8.87	8.80	7.33	13.39	14.77	-7.04%
YoY %	-1.93%	52.20%	0.80%	20.05%	-45.26%	-9.34%	-	-
Horiz. %	89.64%	91.40%	60.05%	59.58%	49.63%	90.66%	100.00%	-
DPS	7.99	7.99	8.99	9.99	9.99	9.99	12.49	-25.81%
YoY %	0.00%	-11.12%	-10.01%	0.00%	0.00%	-20.02%	-	-
Horiz. %	63.97%	63.97%	71.98%	79.98%	79.98%	79.98%	100.00%	-
NAPS	0.1448	0.1328	0.1121	0.1178	0.1112	0.1312	0.1253	10.15%
YoY %	9.04%	18.47%	-4.84%	5.94%	-15.24%	4.71%	-	-
Horiz. %	115.56%	105.99%	89.47%	94.01%	88.75%	104.71%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	-
Price	1.45	1.45	1.68	1.35	1.83	1.91	2.60	-
P/RPS	1.53	1.53	1.60	1.28	1.75	1.90	2.45	-27.00%
YoY %	0.00%	-4.38%	25.00%	-26.86%	-7.89%	-22.45%	-	-
Horiz. %	62.45%	62.45%	65.31%	52.24%	71.43%	77.55%	100.00%	-
P/EPS	10.94	10.73	18.92	15.32	24.94	14.25	17.59	-27.20%
YoY %	1.96%	-43.29%	23.50%	-38.57%	75.02%	-18.99%	-	-
Horiz. %	62.19%	61.00%	107.56%	87.09%	141.79%	81.01%	100.00%	-
EY	9.14	9.32	5.28	6.53	4.01	7.02	5.68	37.43%
YoY %	-1.93%	76.52%	-19.14%	62.84%	-42.88%	23.59%	-	-
Horiz. %	160.92%	164.08%	92.96%	114.96%	70.60%	123.59%	100.00%	-
DY	5.52	5.52	5.36	7.41	5.46	5.24	4.81	9.64%
YoY %	0.00%	2.99%	-27.67%	35.71%	4.20%	8.94%	-	-
Horiz. %	114.76%	114.76%	111.43%	154.05%	113.51%	108.94%	100.00%	-
P/NAPS	10.01	10.91	14.97	11.45	16.44	14.55	20.73	-38.53%
YoY %	-8.25%	-27.12%	30.74%	-30.35%	12.99%	-29.81%	-	-
Horiz. %	48.29%	52.63%	72.21%	55.23%	79.31%	70.19%	100.00%	-

	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	CAGR
Price Multiplier on Announcement Date
Date	12/09/19	25/06/19	26/03/19	05/12/18	26/09/18	06/06/18	28/03/18	-
Price	1.34	1.51	1.53	1.29	1.66	1.83	2.02	-
P/RPS	1.41	1.59	1.46	1.23	1.59	1.82	1.90	-18.07%
YoY %	-11.32%	8.90%	18.70%	-22.64%	-12.64%	-4.21%	-	-
Horiz. %	74.21%	83.68%	76.84%	64.74%	83.68%	95.79%	100.00%	-
P/EPS	10.11	11.17	17.23	14.64	22.62	13.65	13.67	-18.26%
YoY %	-9.49%	-35.17%	17.69%	-35.28%	65.71%	-0.15%	-	-
Horiz. %	73.96%	81.71%	126.04%	107.10%	165.47%	99.85%	100.00%	-
EY	9.89	8.95	5.80	6.83	4.42	7.33	7.32	22.28%
YoY %	10.50%	54.31%	-15.08%	54.52%	-39.70%	0.14%	-	-
Horiz. %	135.11%	122.27%	79.23%	93.31%	60.38%	100.14%	100.00%	-
DY	5.97	5.30	5.88	7.75	6.02	5.46	6.19	-2.39%
YoY %	12.64%	-9.86%	-24.13%	28.74%	10.26%	-11.79%	-	-
Horiz. %	96.45%	85.62%	94.99%	125.20%	97.25%	88.21%	100.00%	-
P/NAPS	9.25	11.36	13.64	10.94	14.91	13.94	16.11	-30.98%
YoY %	-18.57%	-16.72%	24.68%	-26.63%	6.96%	-13.47%	-	-
Horiz. %	57.42%	70.52%	84.67%	67.91%	92.55%	86.53%	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