[ASTRO] QoQ TTM Result on 30-Apr-2022 [#1]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

21-Jun-2022

Admission Sponsor

Sponsor

Financial Year

31-Jan-2023

Quarter

30-Apr-2022 [#1]

Profit Trend

QoQ- -8.95%

YoY- -30.89%

Quarter Report

1. AMH FY23 Q1 Bursa Report_Final.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
TTM Result
Revenue	3,800,065	3,840,679	3,936,915	4,076,113	4,175,480	4,252,916	4,337,542	-8.41%
YoY %	-1.06%	-2.44%	-3.41%	-2.38%	-1.82%	-1.95%	-	-
Horiz. %	87.61%	88.55%	90.76%	93.97%	96.26%	98.05%	100.00%	-
PBT	288,941	398,117	540,842	531,063	590,714	640,048	712,526	-45.12%
YoY %	-27.42%	-26.39%	1.84%	-10.10%	-7.71%	-10.17%	-	-
Horiz. %	40.55%	55.87%	75.90%	74.53%	82.90%	89.83%	100.00%	-
Tax	-78,453	-79,620	-120,190	-117,394	-130,087	-152,933	-164,324	-38.83%
YoY %	1.47%	33.75%	-2.38%	9.76%	14.94%	6.93%	-	-
Horiz. %	47.74%	48.45%	73.14%	71.44%	79.16%	93.07%	100.00%	-
NP	210,488	318,497	420,652	413,669	460,627	487,115	548,202	-47.08%
YoY %	-33.91%	-24.28%	1.69%	-10.19%	-5.44%	-11.14%	-	-
Horiz. %	38.40%	58.10%	76.73%	75.46%	84.03%	88.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	259,038	330,871	430,989	419,650	460,878	502,118	560,730	-40.15%
YoY %	-21.71%	-23.23%	2.70%	-8.95%	-8.21%	-10.45%	-	-
Horiz. %	46.20%	59.01%	76.86%	74.84%	82.19%	89.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.15%	20.00%	22.22%	22.11%	22.02%	23.89%	23.06%	-
YoY %	35.75%	-9.99%	0.50%	0.41%	-7.83%	3.60%	-	-
Horiz. %	117.74%	86.73%	96.36%	95.88%	95.49%	103.60%	100.00%	-
Total Cost	3,589,577	3,522,182	3,516,263	3,662,444	3,714,853	3,765,801	3,789,340	-3.53%
YoY %	1.91%	0.17%	-3.99%	-1.41%	-1.35%	-0.62%	-	-
Horiz. %	94.73%	92.95%	92.79%	96.65%	98.03%	99.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,071,059	1,131,547	1,168,049	1,176,392	1,125,290	1,078,359	1,066,366	0.29%
YoY %	-5.35%	-3.13%	-0.71%	4.54%	4.35%	1.12%	-	-
Horiz. %	100.44%	106.11%	109.54%	110.32%	105.53%	101.12%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Dividend
Div	156,435	273,761	312,870	338,942	351,979	443,233	443,233	-49.96%
YoY %	-42.86%	-12.50%	-7.69%	-3.70%	-20.59%	0.00%	-	-
Horiz. %	35.29%	61.76%	70.59%	76.47%	79.41%	100.00%	100.00%	-
Div Payout %	60.39%	82.74%	72.59%	80.77%	76.37%	88.27%	79.05%	-
YoY %	-27.01%	13.98%	-10.13%	5.76%	-13.48%	11.66%	-	-
Horiz. %	76.39%	104.67%	91.83%	102.18%	96.61%	111.66%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Equity
Net Worth	1,071,059	1,131,547	1,168,049	1,176,392	1,125,290	1,078,359	1,066,366	0.29%
YoY %	-5.35%	-3.13%	-0.71%	4.54%	4.35%	1.12%	-	-
Horiz. %	100.44%	106.11%	109.54%	110.32%	105.53%	101.12%	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%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Ratio Analysis
NP Margin	5.54%	8.29%	10.68%	10.15%	11.03%	11.45%	12.64%	-
YoY %	-33.17%	-22.38%	5.22%	-7.98%	-3.67%	-9.41%	-	-
Horiz. %	43.83%	65.59%	84.49%	80.30%	87.26%	90.59%	100.00%	-
ROE	24.19%	29.24%	36.90%	35.67%	40.96%	46.56%	52.58%	-
YoY %	-17.27%	-20.76%	3.45%	-12.92%	-12.03%	-11.45%	-	-
Horiz. %	46.01%	55.61%	70.18%	67.84%	77.90%	88.55%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Per Share
RPS	72.87	73.65	75.50	78.17	80.07	81.56	83.18	-8.42%
YoY %	-1.06%	-2.45%	-3.42%	-2.37%	-1.83%	-1.95%	-	-
Horiz. %	87.61%	88.54%	90.77%	93.98%	96.26%	98.05%	100.00%	-
EPS	4.97	6.35	8.27	8.05	8.84	9.63	10.75	-40.12%
YoY %	-21.73%	-23.22%	2.73%	-8.94%	-8.20%	-10.42%	-	-
Horiz. %	46.23%	59.07%	76.93%	74.88%	82.23%	89.58%	100.00%	-
DPS	3.00	5.25	6.00	6.50	6.75	8.50	8.50	-49.96%
YoY %	-42.86%	-12.50%	-7.69%	-3.70%	-20.59%	0.00%	-	-
Horiz. %	35.29%	61.76%	70.59%	76.47%	79.41%	100.00%	100.00%	-
NAPS	0.2054	0.217	0.224	0.2256	0.2158	0.2068	0.2045	0.29%
YoY %	-5.35%	-3.12%	-0.71%	4.54%	4.35%	1.12%	-	-
Horiz. %	100.44%	106.11%	109.54%	110.32%	105.53%	101.12%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,506
RPS	72.81	73.59	75.43	78.10	80.01	81.49	83.11	-8.42%
YoY %	-1.06%	-2.44%	-3.42%	-2.39%	-1.82%	-1.95%	-	-
Horiz. %	87.61%	88.55%	90.76%	93.97%	96.27%	98.05%	100.00%	-
EPS	4.96	6.34	8.26	8.04	8.83	9.62	10.74	-40.16%
YoY %	-21.77%	-23.24%	2.74%	-8.95%	-8.21%	-10.43%	-	-
Horiz. %	46.18%	59.03%	76.91%	74.86%	82.22%	89.57%	100.00%	-
DPS	3.00	5.25	5.99	6.49	6.74	8.49	8.49	-49.92%
YoY %	-42.86%	-12.35%	-7.70%	-3.71%	-20.61%	0.00%	-	-
Horiz. %	35.34%	61.84%	70.55%	76.44%	79.39%	100.00%	100.00%	-
NAPS	0.2052	0.2168	0.2238	0.2254	0.2156	0.2066	0.2043	0.29%
YoY %	-5.35%	-3.13%	-0.71%	4.55%	4.36%	1.13%	-	-
Horiz. %	100.44%	106.12%	109.54%	110.33%	105.53%	101.13%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/23	31/10/22	29/07/22	29/04/22	31/01/22	29/10/21	30/07/21	-
Price	0.615	0.675	0.895	1.00	0.96	0.995	1.05	-
P/RPS	0.84	0.92	1.19	1.28	1.20	1.22	1.26	-23.62%
YoY %	-8.70%	-22.69%	-7.03%	6.67%	-1.64%	-3.17%	-	-
Horiz. %	66.67%	73.02%	94.44%	101.59%	95.24%	96.83%	100.00%	-
P/EPS	12.38	10.64	10.83	12.43	10.86	10.33	9.76	17.12%
YoY %	16.35%	-1.75%	-12.87%	14.46%	5.13%	5.84%	-	-
Horiz. %	126.84%	109.02%	110.96%	127.36%	111.27%	105.84%	100.00%	-
EY	8.08	9.40	9.23	8.05	9.21	9.68	10.24	-14.57%
YoY %	-14.04%	1.84%	14.66%	-12.60%	-4.86%	-5.47%	-	-
Horiz. %	78.91%	91.80%	90.14%	78.61%	89.94%	94.53%	100.00%	-
DY	4.88	7.78	6.70	6.50	7.03	8.54	8.10	-28.60%
YoY %	-37.28%	16.12%	3.08%	-7.54%	-17.68%	5.43%	-	-
Horiz. %	60.25%	96.05%	82.72%	80.25%	86.79%	105.43%	100.00%	-
P/NAPS	2.99	3.11	4.00	4.43	4.45	4.81	5.13	-30.15%
YoY %	-3.86%	-22.25%	-9.71%	-0.45%	-7.48%	-6.24%	-	-
Horiz. %	58.28%	60.62%	77.97%	86.35%	86.74%	93.76%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Price Multiplier on Announcement Date
Date	27/03/23	15/12/22	26/09/22	21/06/22	31/03/22	09/12/21	21/09/21	-
Price	0.66	0.71	0.83	0.94	1.10	0.965	1.05	-
P/RPS	0.91	0.96	1.10	1.20	1.37	1.18	1.26	-19.45%
YoY %	-5.21%	-12.73%	-8.33%	-12.41%	16.10%	-6.35%	-	-
Horiz. %	72.22%	76.19%	87.30%	95.24%	108.73%	93.65%	100.00%	-
P/EPS	13.29	11.19	10.04	11.68	12.45	10.02	9.76	22.78%
YoY %	18.77%	11.45%	-14.04%	-6.18%	24.25%	2.66%	-	-
Horiz. %	136.17%	114.65%	102.87%	119.67%	127.56%	102.66%	100.00%	-
EY	7.53	8.94	9.96	8.56	8.03	9.98	10.24	-18.48%
YoY %	-15.77%	-10.24%	16.36%	6.60%	-19.54%	-2.54%	-	-
Horiz. %	73.54%	87.30%	97.27%	83.59%	78.42%	97.46%	100.00%	-
DY	4.55	7.39	7.23	6.91	6.14	8.81	8.10	-31.84%
YoY %	-38.43%	2.21%	4.63%	12.54%	-30.31%	8.77%	-	-
Horiz. %	56.17%	91.23%	89.26%	85.31%	75.80%	108.77%	100.00%	-
P/NAPS	3.21	3.27	3.71	4.17	5.10	4.67	5.13	-26.78%
YoY %	-1.83%	-11.86%	-11.03%	-18.24%	9.21%	-8.97%	-	-
Horiz. %	62.57%	63.74%	72.32%	81.29%	99.42%	91.03%	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