[ASTRO] QoQ Annualized Quarter Result on 31-Oct-2022 [#3]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

15-Dec-2022

Admission Sponsor

Sponsor

Financial Year

31-Jan-2023

Quarter

31-Oct-2022 [#3]

Profit Trend

QoQ- -31.38%

YoY- -38.89%

Quarter Report

AMH FY23 Q3 Bursa Report_final.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Annualized Quarter Result
Revenue	3,521,892	3,564,504	3,800,065	3,745,857	3,766,418	3,848,356	4,175,480	-10.75%
YoY %	-1.20%	-6.20%	1.45%	-0.55%	-2.13%	-7.83%	-	-
Horiz. %	84.35%	85.37%	91.01%	89.71%	90.20%	92.17%	100.00%	-
PBT	100,512	82,540	288,941	327,674	508,254	507,740	590,714	-69.39%
YoY %	21.77%	-71.43%	-11.82%	-35.53%	0.10%	-14.05%	-	-
Horiz. %	17.02%	13.97%	48.91%	55.47%	86.04%	85.95%	100.00%	-
Tax	-34,888	-30,196	-78,453	-69,714	-127,284	-124,652	-130,087	-58.51%
YoY %	-15.54%	61.51%	-12.54%	45.23%	-2.11%	4.18%	-	-
Horiz. %	26.82%	23.21%	60.31%	53.59%	97.85%	95.82%	100.00%	-
NP	65,624	52,344	210,488	257,960	380,970	383,088	460,627	-72.81%
YoY %	25.37%	-75.13%	-18.40%	-32.29%	-0.55%	-16.83%	-	-
Horiz. %	14.25%	11.36%	45.70%	56.00%	82.71%	83.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,092	63,580	259,038	272,380	396,968	400,072	460,878	-69.21%
YoY %	24.40%	-75.46%	-4.90%	-31.38%	-0.78%	-13.19%	-	-
Horiz. %	17.16%	13.80%	56.21%	59.10%	86.13%	86.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.71%	36.58%	27.15%	21.28%	25.04%	24.55%	22.02%	-
YoY %	-5.11%	34.73%	27.58%	-15.02%	2.00%	11.49%	-	-
Horiz. %	157.63%	166.12%	123.30%	96.64%	113.71%	111.49%	100.00%	-
Total Cost	3,456,268	3,512,160	3,589,577	3,487,897	3,385,448	3,465,268	3,714,853	-4.70%
YoY %	-1.59%	-2.16%	2.92%	3.03%	-2.30%	-6.72%	-	-
Horiz. %	93.04%	94.54%	96.63%	93.89%	91.13%	93.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,133,654	1,111,211	1,071,059	1,131,547	1,168,049	1,176,392	1,125,290	0.49%
YoY %	2.02%	3.75%	-5.35%	-3.13%	-0.71%	4.54%	-	-
Horiz. %	100.74%	98.75%	95.18%	100.56%	103.80%	104.54%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Dividend
Div	26,073	52,145	156,435	208,580	234,652	260,725	351,979	-82.44%
YoY %	-50.00%	-66.67%	-25.00%	-11.11%	-10.00%	-25.93%	-	-
Horiz. %	7.41%	14.81%	44.44%	59.26%	66.67%	74.07%	100.00%	-
Div Payout %	32.97%	82.01%	60.39%	76.58%	59.11%	65.17%	76.37%	-
YoY %	-59.80%	35.80%	-21.14%	29.56%	-9.30%	-14.67%	-	-
Horiz. %	43.17%	107.39%	79.08%	100.27%	77.40%	85.33%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Equity
Net Worth	1,133,654	1,111,211	1,071,059	1,131,547	1,168,049	1,176,392	1,125,290	0.49%
YoY %	2.02%	3.75%	-5.35%	-3.13%	-0.71%	4.54%	-	-
Horiz. %	100.74%	98.75%	95.18%	100.56%	103.80%	104.54%	100.00%	-
NOSH	5,214,506	5,214,506	5,214,506	5,214,506	5,214,506	5,214,506	5,214,506	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%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Ratio Analysis
NP Margin	1.86%	1.47%	5.54%	6.89%	10.11%	9.95%	11.03%	-
YoY %	26.53%	-73.47%	-19.59%	-31.85%	1.61%	-9.79%	-	-
Horiz. %	16.86%	13.33%	50.23%	62.47%	91.66%	90.21%	100.00%	-
ROE	6.98%	5.72%	24.19%	24.07%	33.99%	34.01%	40.96%	-
YoY %	22.03%	-76.35%	0.50%	-29.19%	-0.06%	-16.97%	-	-
Horiz. %	17.04%	13.96%	59.06%	58.76%	82.98%	83.03%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Per Share
RPS	67.54	68.36	72.87	71.84	72.23	73.80	80.07	-10.75%
YoY %	-1.20%	-6.19%	1.43%	-0.54%	-2.13%	-7.83%	-	-
Horiz. %	84.35%	85.38%	91.01%	89.72%	90.21%	92.17%	100.00%	-
EPS	1.52	1.20	4.98	5.23	7.62	7.68	8.84	-69.17%
YoY %	26.67%	-75.90%	-4.78%	-31.36%	-0.78%	-13.12%	-	-
Horiz. %	17.19%	13.57%	56.33%	59.16%	86.20%	86.88%	100.00%	-
DPS	0.50	1.00	3.00	4.00	4.50	5.00	6.75	-82.44%
YoY %	-50.00%	-66.67%	-25.00%	-11.11%	-10.00%	-25.93%	-	-
Horiz. %	7.41%	14.81%	44.44%	59.26%	66.67%	74.07%	100.00%	-
NAPS	0.2174	0.2131	0.2054	0.217	0.224	0.2256	0.2158	0.49%
YoY %	2.02%	3.75%	-5.35%	-3.12%	-0.71%	4.54%	-	-
Horiz. %	100.74%	98.75%	95.18%	100.56%	103.80%	104.54%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,506
RPS	67.52	68.34	72.86	71.82	72.21	73.78	80.05	-10.75%
YoY %	-1.20%	-6.20%	1.45%	-0.54%	-2.13%	-7.83%	-	-
Horiz. %	84.35%	85.37%	91.02%	89.72%	90.21%	92.17%	100.00%	-
EPS	1.52	1.22	4.97	5.22	7.61	7.67	8.84	-69.17%
YoY %	24.59%	-75.45%	-4.79%	-31.41%	-0.78%	-13.24%	-	-
Horiz. %	17.19%	13.80%	56.22%	59.05%	86.09%	86.76%	100.00%	-
DPS	0.50	1.00	3.00	4.00	4.50	5.00	6.75	-82.44%
YoY %	-50.00%	-66.67%	-25.00%	-11.11%	-10.00%	-25.93%	-	-
Horiz. %	7.41%	14.81%	44.44%	59.26%	66.67%	74.07%	100.00%	-
NAPS	0.2174	0.213	0.2053	0.2169	0.2239	0.2255	0.2157	0.52%
YoY %	2.07%	3.75%	-5.35%	-3.13%	-0.71%	4.54%	-	-
Horiz. %	100.79%	98.75%	95.18%	100.56%	103.80%	104.54%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	28/04/23	31/01/23	31/10/22	29/07/22	29/04/22	31/01/22	-
Price	0.535	0.695	0.615	0.675	0.895	1.00	0.96	-
P/RPS	0.79	1.02	0.84	0.94	1.24	1.35	1.20	-24.38%
YoY %	-22.55%	21.43%	-10.64%	-24.19%	-8.15%	12.50%	-	-
Horiz. %	65.83%	85.00%	70.00%	78.33%	103.33%	112.50%	100.00%	-
P/EPS	35.27	57.00	12.38	12.92	11.76	13.03	10.86	119.77%
YoY %	-38.12%	360.42%	-4.18%	9.86%	-9.75%	19.98%	-	-
Horiz. %	324.77%	524.86%	114.00%	118.97%	108.29%	119.98%	100.00%	-
EY	2.84	1.75	8.08	7.74	8.51	7.67	9.21	-54.45%
YoY %	62.29%	-78.34%	4.39%	-9.05%	10.95%	-16.72%	-	-
Horiz. %	30.84%	19.00%	87.73%	84.04%	92.40%	83.28%	100.00%	-
DY	0.93	1.44	4.88	5.93	5.03	5.00	7.03	-74.13%
YoY %	-35.42%	-70.49%	-17.71%	17.89%	0.60%	-28.88%	-	-
Horiz. %	13.23%	20.48%	69.42%	84.35%	71.55%	71.12%	100.00%	-
P/NAPS	2.46	3.26	2.99	3.11	4.00	4.43	4.45	-32.71%
YoY %	-24.54%	9.03%	-3.86%	-22.25%	-9.71%	-0.45%	-	-
Horiz. %	55.28%	73.26%	67.19%	69.89%	89.89%	99.55%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Price Multiplier on Announcement Date
Date	25/09/23	19/06/23	27/03/23	15/12/22	26/09/22	21/06/22	31/03/22	-
Price	0.51	0.66	0.66	0.71	0.83	0.94	1.10	-
P/RPS	0.76	0.97	0.91	0.99	1.15	1.27	1.37	-32.55%
YoY %	-21.65%	6.59%	-8.08%	-13.91%	-9.45%	-7.30%	-	-
Horiz. %	55.47%	70.80%	66.42%	72.26%	83.94%	92.70%	100.00%	-
P/EPS	33.62	54.13	13.29	13.59	10.90	12.25	12.45	94.27%
YoY %	-37.89%	307.30%	-2.21%	24.68%	-11.02%	-1.61%	-	-
Horiz. %	270.04%	434.78%	106.75%	109.16%	87.55%	98.39%	100.00%	-
EY	2.97	1.85	7.53	7.36	9.17	8.16	8.03	-48.56%
YoY %	60.54%	-75.43%	2.31%	-19.74%	12.38%	1.62%	-	-
Horiz. %	36.99%	23.04%	93.77%	91.66%	114.20%	101.62%	100.00%	-
DY	0.98	1.52	4.55	5.63	5.42	5.32	6.14	-70.67%
YoY %	-35.53%	-66.59%	-19.18%	3.87%	1.88%	-13.36%	-	-
Horiz. %	15.96%	24.76%	74.10%	91.69%	88.27%	86.64%	100.00%	-
P/NAPS	2.35	3.10	3.21	3.27	3.71	4.17	5.10	-40.42%
YoY %	-24.19%	-3.43%	-1.83%	-11.86%	-11.03%	-18.24%	-	-
Horiz. %	46.08%	60.78%	62.94%	64.12%	72.75%	81.76%	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