[ASTRO] QoQ TTM 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- -23.23%

YoY- -34.1%

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
TTM Result
Revenue	3,677,802	3,729,102	3,800,065	3,840,679	3,936,915	4,076,113	4,175,480	-8.13%
YoY %	-1.38%	-1.87%	-1.06%	-2.44%	-3.41%	-2.38%	-	-
Horiz. %	88.08%	89.31%	91.01%	91.98%	94.29%	97.62%	100.00%	-
PBT	85,070	182,641	288,941	398,117	540,842	531,063	590,714	-72.62%
YoY %	-53.42%	-36.79%	-27.42%	-26.39%	1.84%	-10.10%	-	-
Horiz. %	14.40%	30.92%	48.91%	67.40%	91.56%	89.90%	100.00%	-
Tax	-32,255	-54,839	-78,453	-79,620	-120,190	-117,394	-130,087	-60.63%
YoY %	41.18%	30.10%	1.47%	33.75%	-2.38%	9.76%	-	-
Horiz. %	24.79%	42.16%	60.31%	61.21%	92.39%	90.24%	100.00%	-
NP	52,815	127,802	210,488	318,497	420,652	413,669	460,627	-76.49%
YoY %	-58.67%	-39.28%	-33.91%	-24.28%	1.69%	-10.19%	-	-
Horiz. %	11.47%	27.75%	45.70%	69.14%	91.32%	89.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,100	174,915	259,038	330,871	430,989	419,650	460,878	-63.96%
YoY %	-42.77%	-32.48%	-21.71%	-23.23%	2.70%	-8.95%	-	-
Horiz. %	21.72%	37.95%	56.21%	71.79%	93.51%	91.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.92%	30.03%	27.15%	20.00%	22.22%	22.11%	22.02%	-
YoY %	26.27%	10.61%	35.75%	-9.99%	0.50%	0.41%	-	-
Horiz. %	172.21%	136.38%	123.30%	90.83%	100.91%	100.41%	100.00%	-
Total Cost	3,624,987	3,601,300	3,589,577	3,522,182	3,516,263	3,662,444	3,714,853	-1.62%
YoY %	0.66%	0.33%	1.91%	0.17%	-3.99%	-1.41%	-	-
Horiz. %	97.58%	96.94%	96.63%	94.81%	94.65%	98.59%	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	52,145	104,290	156,435	273,761	312,870	338,942	351,979	-72.09%
YoY %	-50.00%	-33.33%	-42.86%	-12.50%	-7.69%	-3.70%	-	-
Horiz. %	14.81%	29.63%	44.44%	77.78%	88.89%	96.30%	100.00%	-
Div Payout %	52.09%	59.62%	60.39%	82.74%	72.59%	80.77%	76.37%	-
YoY %	-12.63%	-1.28%	-27.01%	13.98%	-10.13%	5.76%	-	-
Horiz. %	68.21%	78.07%	79.08%	108.34%	95.05%	105.76%	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	1.44%	3.43%	5.54%	8.29%	10.68%	10.15%	11.03%	-
YoY %	-58.02%	-38.09%	-33.17%	-22.38%	5.22%	-7.98%	-	-
Horiz. %	13.06%	31.10%	50.23%	75.16%	96.83%	92.02%	100.00%	-
ROE	8.83%	15.74%	24.19%	29.24%	36.90%	35.67%	40.96%	-
YoY %	-43.90%	-34.93%	-17.27%	-20.76%	3.45%	-12.92%	-	-
Horiz. %	21.56%	38.43%	59.06%	71.39%	90.09%	87.08%	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	70.53	71.51	72.87	73.65	75.50	78.17	80.07	-8.13%
YoY %	-1.37%	-1.87%	-1.06%	-2.45%	-3.42%	-2.37%	-	-
Horiz. %	88.09%	89.31%	91.01%	91.98%	94.29%	97.63%	100.00%	-
EPS	1.92	3.35	4.97	6.35	8.27	8.05	8.84	-63.96%
YoY %	-42.69%	-32.60%	-21.73%	-23.22%	2.73%	-8.94%	-	-
Horiz. %	21.72%	37.90%	56.22%	71.83%	93.55%	91.06%	100.00%	-
DPS	1.00	2.00	3.00	5.25	6.00	6.50	6.75	-72.09%
YoY %	-50.00%	-33.33%	-42.86%	-12.50%	-7.69%	-3.70%	-	-
Horiz. %	14.81%	29.63%	44.44%	77.78%	88.89%	96.30%	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	70.51	71.50	72.86	73.64	75.48	78.15	80.05	-8.13%
YoY %	-1.38%	-1.87%	-1.06%	-2.44%	-3.42%	-2.37%	-	-
Horiz. %	88.08%	89.32%	91.02%	91.99%	94.29%	97.63%	100.00%	-
EPS	1.92	3.35	4.97	6.34	8.26	8.05	8.84	-63.96%
YoY %	-42.69%	-32.60%	-21.61%	-23.24%	2.61%	-8.94%	-	-
Horiz. %	21.72%	37.90%	56.22%	71.72%	93.44%	91.06%	100.00%	-
DPS	1.00	2.00	3.00	5.25	6.00	6.50	6.75	-72.09%
YoY %	-50.00%	-33.33%	-42.86%	-12.50%	-7.69%	-3.70%	-	-
Horiz. %	14.81%	29.63%	44.44%	77.78%	88.89%	96.30%	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	0.76	0.97	0.84	0.92	1.19	1.28	1.20	-26.31%
YoY %	-21.65%	15.48%	-8.70%	-22.69%	-7.03%	6.67%	-	-
Horiz. %	63.33%	80.83%	70.00%	76.67%	99.17%	106.67%	100.00%	-
P/EPS	27.87	20.72	12.38	10.64	10.83	12.43	10.86	87.76%
YoY %	34.51%	67.37%	16.35%	-1.75%	-12.87%	14.46%	-	-
Horiz. %	256.63%	190.79%	114.00%	97.97%	99.72%	114.46%	100.00%	-
EY	3.59	4.83	8.08	9.40	9.23	8.05	9.21	-46.73%
YoY %	-25.67%	-40.22%	-14.04%	1.84%	14.66%	-12.60%	-	-
Horiz. %	38.98%	52.44%	87.73%	102.06%	100.22%	87.40%	100.00%	-
DY	1.87	2.88	4.88	7.78	6.70	6.50	7.03	-58.73%
YoY %	-35.07%	-40.98%	-37.28%	16.12%	3.08%	-7.54%	-	-
Horiz. %	26.60%	40.97%	69.42%	110.67%	95.31%	92.46%	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	0.72	0.92	0.91	0.96	1.10	1.20	1.37	-34.95%
YoY %	-21.74%	1.10%	-5.21%	-12.73%	-8.33%	-12.41%	-	-
Horiz. %	52.55%	67.15%	66.42%	70.07%	80.29%	87.59%	100.00%	-
P/EPS	26.57	19.68	13.29	11.19	10.04	11.68	12.45	65.99%
YoY %	35.01%	48.08%	18.77%	11.45%	-14.04%	-6.18%	-	-
Horiz. %	213.41%	158.07%	106.75%	89.88%	80.64%	93.82%	100.00%	-
EY	3.76	5.08	7.53	8.94	9.96	8.56	8.03	-39.78%
YoY %	-25.98%	-32.54%	-15.77%	-10.24%	16.36%	6.60%	-	-
Horiz. %	46.82%	63.26%	93.77%	111.33%	124.03%	106.60%	100.00%	-
DY	1.96	3.03	4.55	7.39	7.23	6.91	6.14	-53.38%
YoY %	-35.31%	-33.41%	-38.43%	2.21%	4.63%	12.54%	-	-
Horiz. %	31.92%	49.35%	74.10%	120.36%	117.75%	112.54%	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