[ASTRO] QoQ Annualized Quarter Result on 31-Oct-2019 [#3]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

04-Dec-2019

Admission Sponsor

Sponsor

Financial Year

31-Jan-2020

Quarter

31-Oct-2019 [#3]

Profit Trend

QoQ- -0.37%

YoY- 49.88%

Quarter Report

3. AMH Q3 Bursa report_Final.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Annualized Quarter Result
Revenue	4,287,800	4,211,576	4,911,803	4,914,878	4,941,568	4,937,608	5,479,048	-15.09%
YoY %	1.81%	-14.26%	-0.06%	-0.54%	0.08%	-9.88%	-	-
Horiz. %	78.26%	76.87%	89.65%	89.70%	90.19%	90.12%	100.00%	-
PBT	568,632	387,424	862,680	889,032	894,588	906,012	651,145	-8.64%
YoY %	46.77%	-55.09%	-2.96%	-0.62%	-1.26%	39.14%	-	-
Horiz. %	87.33%	59.50%	132.49%	136.53%	137.39%	139.14%	100.00%	-
Tax	-148,466	-95,592	-218,065	-213,198	-220,268	-228,752	-190,321	-15.27%
YoY %	-55.31%	56.16%	-2.28%	3.21%	3.71%	-20.19%	-	-
Horiz. %	78.01%	50.23%	114.58%	112.02%	115.73%	120.19%	100.00%	-
NP	420,166	291,832	644,615	675,833	674,320	677,260	460,824	-5.97%
YoY %	43.98%	-54.73%	-4.62%	0.22%	-0.43%	46.97%	-	-
Horiz. %	91.18%	63.33%	139.88%	146.66%	146.33%	146.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	414,980	295,364	655,298	688,505	691,064	704,784	462,921	-7.03%
YoY %	40.50%	-54.93%	-4.82%	-0.37%	-1.95%	52.25%	-	-
Horiz. %	89.64%	63.80%	141.56%	148.73%	149.28%	152.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.11%	24.67%	25.28%	23.98%	24.62%	25.25%	29.23%	-
YoY %	5.84%	-2.41%	5.42%	-2.60%	-2.50%	-13.62%	-	-
Horiz. %	89.33%	84.40%	86.49%	82.04%	84.23%	86.38%	100.00%	-
Total Cost	3,867,634	3,919,744	4,267,188	4,239,045	4,267,248	4,260,348	5,018,224	-15.95%
YoY %	-1.33%	-8.14%	0.66%	-0.66%	0.16%	-15.10%	-	-
Horiz. %	77.07%	78.11%	85.03%	84.47%	85.04%	84.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	938,611	880,208	855,700	831,680	755,554	692,982	585,046	37.08%
YoY %	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%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Dividend
Div	260,725	208,580	391,088	417,144	417,145	417,145	469,288	-32.44%
YoY %	25.00%	-46.67%	-6.25%	-0.00%	0.00%	-11.11%	-	-
Horiz. %	55.56%	44.45%	83.34%	88.89%	88.89%	88.89%	100.00%	-
Div Payout %	62.83%	70.62%	59.68%	60.59%	60.36%	59.19%	101.38%	-
YoY %	-11.03%	18.33%	-1.50%	0.38%	1.98%	-41.62%	-	-
Horiz. %	61.97%	69.66%	58.87%	59.77%	59.54%	58.38%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Equity
Net Worth	938,611	880,208	855,700	831,680	755,554	692,982	585,046	37.08%
YoY %	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	5,214,506	5,214,314	5,214,314	5,214,314	0.00%
YoY %	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%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Ratio Analysis
NP Margin	9.80%	6.93%	13.12%	13.75%	13.65%	13.72%	8.41%	-
YoY %	41.41%	-47.18%	-4.58%	0.73%	-0.51%	63.14%	-	-
Horiz. %	116.53%	82.40%	156.00%	163.50%	162.31%	163.14%	100.00%	-
ROE	44.21%	33.56%	76.58%	82.78%	91.46%	101.70%	79.13%	-
YoY %	31.73%	-56.18%	-7.49%	-9.49%	-10.07%	28.52%	-	-
Horiz. %	55.87%	42.41%	96.78%	104.61%	115.58%	128.52%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Per Share
RPS	82.23	80.77	94.19	94.26	94.77	94.69	105.08	-15.09%
YoY %	1.81%	-14.25%	-0.07%	-0.54%	0.08%	-9.89%	-	-
Horiz. %	78.25%	76.87%	89.64%	89.70%	90.19%	90.11%	100.00%	-
EPS	7.96	5.68	12.57	13.20	13.26	13.52	8.88	-7.03%
YoY %	40.14%	-54.81%	-4.77%	-0.45%	-1.92%	52.25%	-	-
Horiz. %	89.64%	63.96%	141.55%	148.65%	149.32%	152.25%	100.00%	-
DPS	5.00	4.00	7.50	8.00	8.00	8.00	9.00	-32.44%
YoY %	25.00%	-46.67%	-6.25%	0.00%	0.00%	-11.11%	-	-
Horiz. %	55.56%	44.44%	83.33%	88.89%	88.89%	88.89%	100.00%	-
NAPS	0.18	0.1688	0.1641	0.1595	0.1449	0.1329	0.1122	37.08%
YoY %	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%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,506
RPS	82.16	80.70	94.11	94.17	94.68	94.61	104.98	-15.08%
YoY %	1.81%	-14.25%	-0.06%	-0.54%	0.07%	-9.88%	-	-
Horiz. %	78.26%	76.87%	89.65%	89.70%	90.19%	90.12%	100.00%	-
EPS	7.95	5.66	12.56	13.19	13.24	13.50	8.87	-7.04%
YoY %	40.46%	-54.94%	-4.78%	-0.38%	-1.93%	52.20%	-	-
Horiz. %	89.63%	63.81%	141.60%	148.70%	149.27%	152.20%	100.00%	-
DPS	5.00	4.00	7.49	7.99	7.99	7.99	8.99	-32.39%
YoY %	25.00%	-46.60%	-6.26%	0.00%	0.00%	-11.12%	-	-
Horiz. %	55.62%	44.49%	83.31%	88.88%	88.88%	88.88%	100.00%	-
NAPS	0.1798	0.1687	0.164	0.1594	0.1448	0.1328	0.1121	37.06%
YoY %	6.58%	2.87%	2.89%	10.08%	9.04%	18.47%	-	-
Horiz. %	160.39%	150.49%	146.30%	142.19%	129.17%	118.47%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	-
Price	0.795	0.945	1.20	1.35	1.45	1.45	1.68	-
P/RPS	0.97	1.17	1.27	1.43	1.53	1.53	1.60	-28.39%
YoY %	-17.09%	-7.87%	-11.19%	-6.54%	0.00%	-4.38%	-	-
Horiz. %	60.62%	73.12%	79.38%	89.38%	95.62%	95.62%	100.00%	-
P/EPS	9.99	16.68	9.55	10.22	10.94	10.73	18.92	-34.69%
YoY %	-40.11%	74.66%	-6.56%	-6.58%	1.96%	-43.29%	-	-
Horiz. %	52.80%	88.16%	50.48%	54.02%	57.82%	56.71%	100.00%	-
EY	10.01	5.99	10.47	9.78	9.14	9.32	5.28	53.23%
YoY %	67.11%	-42.79%	7.06%	7.00%	-1.93%	76.52%	-	-
Horiz. %	189.58%	113.45%	198.30%	185.23%	173.11%	176.52%	100.00%	-
DY	6.29	4.23	6.25	5.93	5.52	5.52	5.36	11.26%
YoY %	48.70%	-32.32%	5.40%	7.43%	0.00%	2.99%	-	-
Horiz. %	117.35%	78.92%	116.60%	110.63%	102.99%	102.99%	100.00%	-
P/NAPS	4.42	5.60	7.31	8.46	10.01	10.91	14.97	-55.69%
YoY %	-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%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Announcement Date
Date	15/09/20	18/06/20	25/03/20	04/12/19	12/09/19	25/06/19	26/03/19	-
Price	0.805	0.98	0.83	1.36	1.34	1.51	1.53	-
P/RPS	0.98	1.21	0.88	1.44	1.41	1.59	1.46	-23.35%
YoY %	-19.01%	37.50%	-38.89%	2.13%	-11.32%	8.90%	-	-
Horiz. %	67.12%	82.88%	60.27%	98.63%	96.58%	108.90%	100.00%	-
P/EPS	10.12	17.30	6.60	10.30	10.11	11.17	17.23	-29.88%
YoY %	-41.50%	162.12%	-35.92%	1.88%	-9.49%	-35.17%	-	-
Horiz. %	58.73%	100.41%	38.31%	59.78%	58.68%	64.83%	100.00%	-
EY	9.89	5.78	15.14	9.71	9.89	8.95	5.80	42.77%
YoY %	71.11%	-61.82%	55.92%	-1.82%	10.50%	54.31%	-	-
Horiz. %	170.52%	99.66%	261.03%	167.41%	170.52%	154.31%	100.00%	-
DY	6.21	4.08	9.04	5.88	5.97	5.30	5.88	3.71%
YoY %	52.21%	-54.87%	53.74%	-1.51%	12.64%	-9.86%	-	-
Horiz. %	105.61%	69.39%	153.74%	100.00%	101.53%	90.14%	100.00%	-
P/NAPS	4.47	5.81	5.06	8.53	9.25	11.36	13.64	-52.49%
YoY %	-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 ⃤ & 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