[ASTRO] QoQ 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- 824.15%

YoY- 4.45%

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
Quarter Result
Revenue	1,236,382	1,234,402	1,367,801	1,383,868	1,416,439	1,310,940	1,388,253	-7.45%
YoY %	0.16%	-9.75%	-1.16%	-2.30%	8.05%	-5.57%	-	-
Horiz. %	89.06%	88.92%	98.53%	99.68%	102.03%	94.43%	100.00%	-
PBT	220,791	226,503	171,356	215,694	29,204	234,891	258,439	-9.99%
YoY %	-2.52%	32.18%	-20.56%	638.58%	-87.57%	-9.11%	-	-
Horiz. %	85.43%	87.64%	66.30%	83.46%	11.30%	90.89%	100.00%	-
Tax	-52,946	-57,188	-52,715	-62,075	-14,515	-61,016	-77,904	-22.75%
YoY %	7.42%	-8.49%	15.08%	-327.66%	76.21%	21.68%	-	-
Horiz. %	67.96%	73.41%	67.67%	79.68%	18.63%	78.32%	100.00%	-
NP	167,845	169,315	118,641	153,619	14,689	173,875	180,535	-4.75%
YoY %	-0.87%	42.71%	-22.77%	945.81%	-91.55%	-3.69%	-	-
Horiz. %	92.97%	93.79%	65.72%	85.09%	8.14%	96.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	169,336	176,196	118,398	153,215	16,579	174,729	181,787	-4.63%
YoY %	-3.89%	48.82%	-22.72%	824.15%	-90.51%	-3.88%	-	-
Horiz. %	93.15%	96.92%	65.13%	84.28%	9.12%	96.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.98%	25.25%	30.76%	28.78%	49.70%	25.98%	30.14%	-
YoY %	-5.03%	-17.91%	6.88%	-42.09%	91.30%	-13.80%	-	-
Horiz. %	79.56%	83.78%	102.06%	95.49%	164.90%	86.20%	100.00%	-
Total Cost	1,068,537	1,065,087	1,249,160	1,230,249	1,401,750	1,137,065	1,207,718	-7.85%
YoY %	0.32%	-14.74%	1.54%	-12.23%	23.28%	-5.85%	-	-
Horiz. %	88.48%	88.19%	103.43%	101.87%	116.07%	94.15%	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	104,286	104,286	78,214	130,347	130,347	130,347	182,485	-31.20%
YoY %	0.00%	33.33%	-40.00%	0.00%	0.00%	-28.57%	-	-
Horiz. %	57.15%	57.15%	42.86%	71.43%	71.43%	71.43%	100.00%	-
Div Payout %	61.59%	59.19%	66.06%	85.07%	786.22%	74.60%	100.38%	-
YoY %	4.05%	-10.40%	-22.35%	-89.18%	953.91%	-25.68%	-	-
Horiz. %	61.36%	58.97%	65.81%	84.75%	783.24%	74.32%	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	13.58%	13.72%	8.67%	11.10%	1.04%	13.26%	13.00%	-
YoY %	-1.02%	58.25%	-21.89%	967.31%	-92.16%	2.00%	-	-
Horiz. %	104.46%	105.54%	66.69%	85.38%	8.00%	102.00%	100.00%	-
ROE	22.41%	25.43%	20.24%	24.92%	2.86%	25.52%	27.80%	-
YoY %	-11.88%	25.64%	-18.78%	771.33%	-88.79%	-8.20%	-	-
Horiz. %	80.61%	91.47%	72.81%	89.64%	10.29%	91.80%	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	23.71	23.67	26.23	26.54	27.17	25.14	26.63	-7.47%
YoY %	0.17%	-9.76%	-1.17%	-2.32%	8.07%	-5.60%	-	-
Horiz. %	89.03%	88.88%	98.50%	99.66%	102.03%	94.40%	100.00%	-
EPS	3.24	3.38	2.27	2.94	0.32	3.35	3.49	-4.84%
YoY %	-4.14%	48.90%	-22.79%	818.75%	-90.45%	-4.01%	-	-
Horiz. %	92.84%	96.85%	65.04%	84.24%	9.17%	95.99%	100.00%	-
DPS	2.00	2.00	1.50	2.50	2.50	2.50	3.50	-31.20%
YoY %	0.00%	33.33%	-40.00%	0.00%	0.00%	-28.57%	-	-
Horiz. %	57.14%	57.14%	42.86%	71.43%	71.43%	71.43%	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	23.70	23.67	26.22	26.53	27.16	25.13	26.62	-7.47%
YoY %	0.13%	-9.73%	-1.17%	-2.32%	8.08%	-5.60%	-	-
Horiz. %	89.03%	88.92%	98.50%	99.66%	102.03%	94.40%	100.00%	-
EPS	3.25	3.38	2.27	2.94	0.32	3.35	3.49	-4.65%
YoY %	-3.85%	48.90%	-22.79%	818.75%	-90.45%	-4.01%	-	-
Horiz. %	93.12%	96.85%	65.04%	84.24%	9.17%	95.99%	100.00%	-
DPS	2.00	2.00	1.50	2.50	2.50	2.50	3.50	-31.20%
YoY %	0.00%	33.33%	-40.00%	0.00%	0.00%	-28.57%	-	-
Horiz. %	57.14%	57.14%	42.86%	71.43%	71.43%	71.43%	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
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	6.12	6.13	6.40	5.09	6.74	7.60	9.76	-26.80%
YoY %	-0.16%	-4.22%	25.74%	-24.48%	-11.32%	-22.13%	-	-
Horiz. %	62.70%	62.81%	65.57%	52.15%	69.06%	77.87%	100.00%	-
P/EPS	44.65	42.91	73.99	45.94	575.51	56.99	74.57	-29.02%
YoY %	4.05%	-42.01%	61.06%	-92.02%	909.84%	-23.58%	-	-
Horiz. %	59.88%	57.54%	99.22%	61.61%	771.77%	76.42%	100.00%	-
EY	2.24	2.33	1.35	2.18	0.17	1.75	1.34	40.98%
YoY %	-3.86%	72.59%	-38.07%	1,182.35%	-90.29%	30.60%	-	-
Horiz. %	167.16%	173.88%	100.75%	162.69%	12.69%	130.60%	100.00%	-
DY	1.38	1.38	0.89	1.85	1.37	1.31	1.35	1.48%
YoY %	0.00%	55.06%	-51.89%	35.04%	4.58%	-2.96%	-	-
Horiz. %	102.22%	102.22%	65.93%	137.04%	101.48%	97.04%	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	5.65	6.38	5.83	4.86	6.11	7.28	7.59	-17.90%
YoY %	-11.44%	9.43%	19.96%	-20.46%	-16.07%	-4.08%	-	-
Horiz. %	74.44%	84.06%	76.81%	64.03%	80.50%	95.92%	100.00%	-
P/EPS	41.26	44.69	67.38	43.90	522.05	54.61	57.94	-20.30%
YoY %	-7.68%	-33.67%	53.49%	-91.59%	855.96%	-5.75%	-	-
Horiz. %	71.21%	77.13%	116.29%	75.77%	901.02%	94.25%	100.00%	-
EY	2.42	2.24	1.48	2.28	0.19	1.83	1.73	25.15%
YoY %	8.04%	51.35%	-35.09%	1,100.00%	-89.62%	5.78%	-	-
Horiz. %	139.88%	129.48%	85.55%	131.79%	10.98%	105.78%	100.00%	-
DY	1.49	1.32	0.98	1.94	1.51	1.37	1.73	-9.50%
YoY %	12.88%	34.69%	-49.48%	28.48%	10.22%	-20.81%	-	-
Horiz. %	86.13%	76.30%	56.65%	112.14%	87.28%	79.19%	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