[ASTRO] QoQ Cumulative 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- 49.44%

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
Cumulative Result
Revenue	2,143,900	1,052,894	4,911,803	3,686,159	2,470,784	1,234,402	5,479,048	-46.53%
YoY %	103.62%	-78.56%	33.25%	49.19%	100.16%	-77.47%	-	-
Horiz. %	39.13%	19.22%	89.65%	67.28%	45.10%	22.53%	100.00%	-
PBT	284,316	96,856	862,680	666,774	447,294	226,503	651,145	-42.47%
YoY %	193.55%	-88.77%	29.38%	49.07%	97.48%	-65.21%	-	-
Horiz. %	43.66%	14.87%	132.49%	102.40%	68.69%	34.79%	100.00%	-
Tax	-74,233	-23,898	-218,065	-159,899	-110,134	-57,188	-190,321	-46.64%
YoY %	-210.62%	89.04%	-36.38%	-45.19%	-92.58%	69.95%	-	-
Horiz. %	39.00%	12.56%	114.58%	84.02%	57.87%	30.05%	100.00%	-
NP	210,083	72,958	644,615	506,875	337,160	169,315	460,824	-40.79%
YoY %	187.95%	-88.68%	27.17%	50.34%	99.13%	-63.26%	-	-
Horiz. %	45.59%	15.83%	139.88%	109.99%	73.16%	36.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	207,490	73,841	655,298	516,379	345,532	176,196	462,921	-41.46%
YoY %	181.00%	-88.73%	26.90%	49.44%	96.11%	-61.94%	-	-
Horiz. %	44.82%	15.95%	141.56%	111.55%	74.64%	38.06%	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	1,933,817	979,936	4,267,188	3,179,284	2,133,624	1,065,087	5,018,224	-47.07%
YoY %	97.34%	-77.04%	34.22%	49.01%	100.32%	-78.78%	-	-
Horiz. %	38.54%	19.53%	85.03%	63.35%	42.52%	21.22%	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	130,362	52,145	391,088	312,858	208,572	104,286	469,288	-57.45%
YoY %	150.00%	-86.67%	25.00%	50.00%	100.00%	-77.78%	-	-
Horiz. %	27.78%	11.11%	83.34%	66.67%	44.44%	22.22%	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	22.11%	8.39%	76.58%	62.09%	45.73%	25.43%	79.13%	-
YoY %	163.53%	-89.04%	23.34%	35.78%	79.83%	-67.86%	-	-
Horiz. %	27.94%	10.60%	96.78%	78.47%	57.79%	32.14%	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	41.11	20.19	94.19	70.69	47.38	23.67	105.08	-46.53%
YoY %	103.62%	-78.56%	33.24%	49.20%	100.17%	-77.47%	-	-
Horiz. %	39.12%	19.21%	89.64%	67.27%	45.09%	22.53%	100.00%	-
EPS	3.98	1.42	12.57	9.90	6.63	3.38	8.88	-41.46%
YoY %	180.28%	-88.70%	26.97%	49.32%	96.15%	-61.94%	-	-
Horiz. %	44.82%	15.99%	141.55%	111.49%	74.66%	38.06%	100.00%	-
DPS	2.50	1.00	7.50	6.00	4.00	2.00	9.00	-57.46%
YoY %	150.00%	-86.67%	25.00%	50.00%	100.00%	-77.78%	-	-
Horiz. %	27.78%	11.11%	83.33%	66.67%	44.44%	22.22%	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	41.08	20.17	94.11	70.63	47.34	23.65	104.98	-46.53%
YoY %	103.67%	-78.57%	33.24%	49.20%	100.17%	-77.47%	-	-
Horiz. %	39.13%	19.21%	89.65%	67.28%	45.09%	22.53%	100.00%	-
EPS	3.98	1.41	12.56	9.89	6.62	3.38	8.87	-41.41%
YoY %	182.27%	-88.77%	27.00%	49.40%	95.86%	-61.89%	-	-
Horiz. %	44.87%	15.90%	141.60%	111.50%	74.63%	38.11%	100.00%	-
DPS	2.50	1.00	7.49	5.99	4.00	2.00	8.99	-57.42%
YoY %	150.00%	-86.65%	25.04%	49.75%	100.00%	-77.75%	-	-
Horiz. %	27.81%	11.12%	83.31%	66.63%	44.49%	22.25%	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	1.93	4.68	1.27	1.91	3.06	6.13	1.60	13.32%
YoY %	-58.76%	268.50%	-33.51%	-37.58%	-50.08%	283.12%	-	-
Horiz. %	120.62%	292.50%	79.38%	119.37%	191.25%	383.12%	100.00%	-
P/EPS	19.98	66.73	9.55	13.63	21.88	42.91	18.92	3.70%
YoY %	-70.06%	598.74%	-29.93%	-37.71%	-49.01%	126.80%	-	-
Horiz. %	105.60%	352.70%	50.48%	72.04%	115.64%	226.80%	100.00%	-
EY	5.01	1.50	10.47	7.34	4.57	2.33	5.28	-3.44%
YoY %	234.00%	-85.67%	42.64%	60.61%	96.14%	-55.87%	-	-
Horiz. %	94.89%	28.41%	198.30%	139.02%	86.55%	44.13%	100.00%	-
DY	3.14	1.06	6.25	4.44	2.76	1.38	5.36	-30.01%
YoY %	196.23%	-83.04%	40.77%	60.87%	100.00%	-74.25%	-	-
Horiz. %	58.58%	19.78%	116.60%	82.84%	51.49%	25.75%	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	1.96	4.85	0.88	1.92	2.83	6.38	1.46	21.71%
YoY %	-59.59%	451.14%	-54.17%	-32.16%	-55.64%	336.99%	-	-
Horiz. %	134.25%	332.19%	60.27%	131.51%	193.84%	436.99%	100.00%	-
P/EPS	20.23	69.21	6.60	13.73	20.22	44.69	17.23	11.30%
YoY %	-70.77%	948.64%	-51.93%	-32.10%	-54.75%	159.37%	-	-
Horiz. %	117.41%	401.68%	38.31%	79.69%	117.35%	259.37%	100.00%	-
EY	4.94	1.44	15.14	7.28	4.95	2.24	5.80	-10.15%
YoY %	243.06%	-90.49%	107.97%	47.07%	120.98%	-61.38%	-	-
Horiz. %	85.17%	24.83%	261.03%	125.52%	85.34%	38.62%	100.00%	-
DY	3.11	1.02	9.04	4.41	2.99	1.32	5.88	-34.62%
YoY %	204.90%	-88.72%	104.99%	47.49%	126.52%	-77.55%	-	-
Horiz. %	52.89%	17.35%	153.74%	75.00%	50.85%	22.45%	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