[ASTRO] QoQ TTM 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- 1.26%

YoY- -28.29%

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
TTM Result
Revenue	5,222,453	5,402,510	5,479,048	5,499,500	5,512,289	5,515,599	5,530,753	-3.76%
YoY %	-3.33%	-1.40%	-0.37%	-0.23%	-0.06%	-0.27%	-	-
Horiz. %	94.43%	97.68%	99.07%	99.43%	99.67%	99.73%	100.00%	-
PBT	834,344	642,757	651,145	738,228	728,530	1,038,542	1,073,151	-15.48%
YoY %	29.81%	-1.29%	-11.80%	1.33%	-29.85%	-3.22%	-	-
Horiz. %	77.75%	59.89%	60.68%	68.79%	67.89%	96.78%	100.00%	-
Tax	-224,924	-186,493	-190,321	-215,510	-213,432	-293,043	-309,175	-19.15%
YoY %	-20.61%	2.01%	11.69%	-0.97%	27.17%	5.22%	-	-
Horiz. %	72.75%	60.32%	61.56%	69.70%	69.03%	94.78%	100.00%	-
NP	609,420	456,264	460,824	522,718	515,098	745,499	763,976	-14.02%
YoY %	33.57%	-0.99%	-11.84%	1.48%	-30.91%	-2.42%	-	-
Horiz. %	79.77%	59.72%	60.32%	68.42%	67.42%	97.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	617,145	464,388	462,921	526,310	519,779	749,542	770,636	-13.79%
YoY %	32.89%	0.32%	-12.04%	1.26%	-30.65%	-2.74%	-	-
Horiz. %	80.08%	60.26%	60.07%	68.30%	67.45%	97.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.96%	29.01%	29.23%	29.19%	29.30%	28.22%	28.81%	-
YoY %	-7.07%	-0.75%	0.14%	-0.38%	3.83%	-2.05%	-	-
Horiz. %	93.58%	100.69%	101.46%	101.32%	101.70%	97.95%	100.00%	-
Total Cost	4,613,033	4,946,246	5,018,224	4,976,782	4,997,191	4,770,100	4,766,777	-2.16%
YoY %	-6.74%	-1.43%	0.83%	-0.41%	4.76%	0.07%	-	-
Horiz. %	96.77%	103.76%	105.27%	104.41%	104.83%	100.07%	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	417,134	443,195	469,256	573,527	599,483	625,378	651,272	-25.75%
YoY %	-5.88%	-5.55%	-18.18%	-4.33%	-4.14%	-3.98%	-	-
Horiz. %	64.05%	68.05%	72.05%	88.06%	92.05%	96.02%	100.00%	-
Div Payout %	67.59%	95.44%	101.37%	108.97%	115.33%	83.43%	84.51%	-
YoY %	-29.18%	-5.85%	-6.97%	-5.51%	38.24%	-1.28%	-	-
Horiz. %	79.98%	112.93%	119.95%	128.94%	136.47%	98.72%	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	11.67%	8.45%	8.41%	9.50%	9.34%	13.52%	13.81%	-
YoY %	38.11%	0.48%	-11.47%	1.71%	-30.92%	-2.10%	-	-
Horiz. %	84.50%	61.19%	60.90%	68.79%	67.63%	97.90%	100.00%	-
ROE	81.68%	67.01%	79.13%	85.62%	89.57%	109.49%	117.87%	-
YoY %	21.89%	-15.32%	-7.58%	-4.41%	-18.19%	-7.11%	-	-
Horiz. %	69.30%	56.85%	67.13%	72.64%	75.99%	92.89%	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	100.16	103.61	105.08	105.48	105.72	105.79	106.08	-3.76%
YoY %	-3.33%	-1.40%	-0.38%	-0.23%	-0.07%	-0.27%	-	-
Horiz. %	94.42%	97.67%	99.06%	99.43%	99.66%	99.73%	100.00%	-
EPS	11.84	8.91	8.88	10.09	9.97	14.38	14.78	-13.77%
YoY %	32.88%	0.34%	-11.99%	1.20%	-30.67%	-2.71%	-	-
Horiz. %	80.11%	60.28%	60.08%	68.27%	67.46%	97.29%	100.00%	-
DPS	8.00	8.50	9.00	11.00	11.50	12.00	12.50	-25.79%
YoY %	-5.88%	-5.56%	-18.18%	-4.35%	-4.17%	-4.00%	-	-
Horiz. %	64.00%	68.00%	72.00%	88.00%	92.00%	96.00%	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	100.07	103.52	104.98	105.37	105.62	105.68	105.97	-3.75%
YoY %	-3.33%	-1.39%	-0.37%	-0.24%	-0.06%	-0.27%	-	-
Horiz. %	94.43%	97.69%	99.07%	99.43%	99.67%	99.73%	100.00%	-
EPS	11.82	8.90	8.87	10.08	9.96	14.36	14.77	-13.83%
YoY %	32.81%	0.34%	-12.00%	1.20%	-30.64%	-2.78%	-	-
Horiz. %	80.03%	60.26%	60.05%	68.25%	67.43%	97.22%	100.00%	-
DPS	7.99	8.49	8.99	10.99	11.49	11.98	12.48	-25.77%
YoY %	-5.89%	-5.56%	-18.20%	-4.35%	-4.09%	-4.01%	-	-
Horiz. %	64.02%	68.03%	72.04%	88.06%	92.07%	95.99%	100.00%	-
NAPS	0.1448	0.1328	0.1121	0.1178	0.1112	0.1312	0.1253	10.15%
YoY %	9.04%	18.47%	-4.84%	5.94%	-15.24%	4.71%	-	-
Horiz. %	115.56%	105.99%	89.47%	94.01%	88.75%	104.71%	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	1.45	1.40	1.60	1.28	1.73	1.81	2.45	-29.57%
YoY %	3.57%	-12.50%	25.00%	-26.01%	-4.42%	-26.12%	-	-
Horiz. %	59.18%	57.14%	65.31%	52.24%	70.61%	73.88%	100.00%	-
P/EPS	12.25	16.28	18.92	13.37	18.36	13.29	17.59	-21.48%
YoY %	-24.75%	-13.95%	41.51%	-27.18%	38.15%	-24.45%	-	-
Horiz. %	69.64%	92.55%	107.56%	76.01%	104.38%	75.55%	100.00%	-
EY	8.16	6.14	5.28	7.48	5.45	7.53	5.68	27.40%
YoY %	32.90%	16.29%	-29.41%	37.25%	-27.62%	32.57%	-	-
Horiz. %	143.66%	108.10%	92.96%	131.69%	95.95%	132.57%	100.00%	-
DY	5.52	5.86	5.36	8.15	6.28	6.28	4.81	9.64%
YoY %	-5.80%	9.33%	-34.23%	29.78%	0.00%	30.56%	-	-
Horiz. %	114.76%	121.83%	111.43%	169.44%	130.56%	130.56%	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	1.34	1.46	1.46	1.22	1.57	1.73	1.90	-20.81%
YoY %	-8.22%	0.00%	19.67%	-22.29%	-9.25%	-8.95%	-	-
Horiz. %	70.53%	76.84%	76.84%	64.21%	82.63%	91.05%	100.00%	-
P/EPS	11.32	16.95	17.23	12.78	16.65	12.73	13.67	-11.84%
YoY %	-33.22%	-1.63%	34.82%	-23.24%	30.79%	-6.88%	-	-
Horiz. %	82.81%	123.99%	126.04%	93.49%	121.80%	93.12%	100.00%	-
EY	8.83	5.90	5.80	7.83	6.01	7.86	7.32	13.35%
YoY %	49.66%	1.72%	-25.93%	30.28%	-23.54%	7.38%	-	-
Horiz. %	120.63%	80.60%	79.23%	106.97%	82.10%	107.38%	100.00%	-
DY	5.97	5.63	5.88	8.53	6.93	6.56	6.19	-2.39%
YoY %	6.04%	-4.25%	-31.07%	23.09%	5.64%	5.98%	-	-
Horiz. %	96.45%	90.95%	94.99%	137.80%	111.95%	105.98%	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