[ASTRO] YoY Annualized Quarter Result on 30-Apr-2020 [#1]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

18-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Jan-2021

Quarter

30-Apr-2020 [#1]

Profit Trend

QoQ- -54.93%

YoY- -58.09%

Quarter Report

6. AMH Q1 Bursa Report_Final.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Annualized Quarter Result
Revenue	3,564,504	3,848,356	4,245,824	4,211,576	4,937,608	5,243,760	5,304,376	-6.40%
YoY %	-7.38%	-9.36%	0.81%	-14.70%	-5.84%	-1.14%	-	-
Horiz. %	67.20%	72.55%	80.04%	79.40%	93.09%	98.86%	100.00%	-
PBT	82,540	507,740	746,344	387,424	906,012	939,564	1,078,000	-34.82%
YoY %	-83.74%	-31.97%	92.64%	-57.24%	-3.57%	-12.84%	-	-
Horiz. %	7.66%	47.10%	69.23%	35.94%	84.05%	87.16%	100.00%	-
Tax	-30,196	-124,652	-175,424	-95,592	-228,752	-244,064	-308,592	-32.10%
YoY %	75.78%	28.94%	-83.51%	58.21%	6.27%	20.91%	-	-
Horiz. %	9.79%	40.39%	56.85%	30.98%	74.13%	79.09%	100.00%	-
NP	52,344	383,088	570,920	291,832	677,260	695,500	769,408	-36.09%
YoY %	-86.34%	-32.90%	95.63%	-56.91%	-2.62%	-9.61%	-	-
Horiz. %	6.80%	49.79%	74.20%	37.93%	88.02%	90.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,580	400,072	564,984	295,364	704,784	698,916	783,292	-34.18%
YoY %	-84.11%	-29.19%	91.28%	-58.09%	0.84%	-10.77%	-	-
Horiz. %	8.12%	51.08%	72.13%	37.71%	89.98%	89.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.58%	24.55%	23.50%	24.67%	25.25%	25.98%	28.63%	-
YoY %	49.00%	4.47%	-4.74%	-2.30%	-2.81%	-9.26%	-	-
Horiz. %	127.77%	85.75%	82.08%	86.17%	88.19%	90.74%	100.00%	-
Total Cost	3,512,160	3,465,268	3,674,904	3,919,744	4,260,348	4,548,260	4,534,968	-4.16%
YoY %	1.35%	-5.70%	-6.25%	-7.99%	-6.33%	0.29%	-	-
Horiz. %	77.45%	76.41%	81.03%	86.43%	93.94%	100.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,111,211	1,176,392	1,165,963	880,208	692,982	684,582	642,674	9.55%
YoY %	-5.54%	0.89%	32.46%	27.02%	1.23%	6.52%	-	-
Horiz. %	172.90%	183.05%	181.42%	136.96%	107.83%	106.52%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Dividend
Div	52,145	260,725	312,870	208,580	417,145	521,388	624,967	-33.88%
YoY %	-80.00%	-16.67%	50.00%	-50.00%	-19.99%	-16.57%	-	-
Horiz. %	8.34%	41.72%	50.06%	33.37%	66.75%	83.43%	100.00%	-
Div Payout %	82.01%	65.17%	55.38%	70.62%	59.19%	74.60%	79.79%	-
YoY %	25.84%	17.68%	-21.58%	19.31%	-20.66%	-6.50%	-	-
Horiz. %	102.78%	81.68%	69.41%	88.51%	74.18%	93.50%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Equity
Net Worth	1,111,211	1,176,392	1,165,963	880,208	692,982	684,582	642,674	9.55%
YoY %	-5.54%	0.89%	32.46%	27.02%	1.23%	6.52%	-	-
Horiz. %	172.90%	183.05%	181.42%	136.96%	107.83%	106.52%	100.00%	-
NOSH	5,214,506	5,214,506	5,214,506	5,214,506	5,214,314	5,213,883	5,208,058	0.02%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	0.11%	-	-
Horiz. %	100.12%	100.12%	100.12%	100.12%	100.12%	100.11%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Ratio Analysis
NP Margin	1.47%	9.95%	13.45%	6.93%	13.72%	13.26%	14.51%	-
YoY %	-85.23%	-26.02%	94.08%	-49.49%	3.47%	-8.61%	-	-
Horiz. %	10.13%	68.57%	92.69%	47.76%	94.56%	91.39%	100.00%	-
ROE	5.72%	34.01%	48.46%	33.56%	101.70%	102.09%	121.88%	-
YoY %	-83.18%	-29.82%	44.40%	-67.00%	-0.38%	-16.24%	-	-
Horiz. %	4.69%	27.90%	39.76%	27.54%	83.44%	83.76%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Per Share
RPS	68.36	73.80	81.42	80.77	94.69	100.57	101.85	-6.42%
YoY %	-7.37%	-9.36%	0.80%	-14.70%	-5.85%	-1.26%	-	-
Horiz. %	67.12%	72.46%	79.94%	79.30%	92.97%	98.74%	100.00%	-
EPS	1.20	7.68	10.84	5.68	13.52	13.40	15.04	-34.37%
YoY %	-84.38%	-29.15%	90.85%	-57.99%	0.90%	-10.90%	-	-
Horiz. %	7.98%	51.06%	72.07%	37.77%	89.89%	89.10%	100.00%	-
DPS	1.00	5.00	6.00	4.00	8.00	10.00	12.00	-33.89%
YoY %	-80.00%	-16.67%	50.00%	-50.00%	-20.00%	-16.67%	-	-
Horiz. %	8.33%	41.67%	50.00%	33.33%	66.67%	83.33%	100.00%	-
NAPS	0.2131	0.2256	0.2236	0.1688	0.1329	0.1313	0.1234	9.52%
YoY %	-5.54%	0.89%	32.46%	27.01%	1.22%	6.40%	-	-
Horiz. %	172.69%	182.82%	181.20%	136.79%	107.70%	106.40%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,506
RPS	68.30	73.74	81.35	80.70	94.61	100.47	101.64	-6.40%
YoY %	-7.38%	-9.35%	0.81%	-14.70%	-5.83%	-1.15%	-	-
Horiz. %	67.20%	72.55%	80.04%	79.40%	93.08%	98.85%	100.00%	-
EPS	1.22	7.67	10.83	5.66	13.50	13.39	15.01	-34.17%
YoY %	-84.09%	-29.18%	91.34%	-58.07%	0.82%	-10.79%	-	-
Horiz. %	8.13%	51.10%	72.15%	37.71%	89.94%	89.21%	100.00%	-
DPS	1.00	5.00	5.99	4.00	7.99	9.99	11.97	-33.86%
YoY %	-80.00%	-16.53%	49.75%	-49.94%	-20.02%	-16.54%	-	-
Horiz. %	8.35%	41.77%	50.04%	33.42%	66.75%	83.46%	100.00%	-
NAPS	0.2129	0.2254	0.2234	0.1687	0.1328	0.1312	0.1231	9.55%
YoY %	-5.55%	0.90%	32.42%	27.03%	1.22%	6.58%	-	-
Horiz. %	172.95%	183.10%	181.48%	137.04%	107.88%	106.58%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/23	29/04/22	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	-
Price	0.695	1.00	0.99	0.945	1.45	1.91	2.70	-
P/RPS	1.02	1.35	1.22	1.17	1.53	1.90	2.65	-14.70%
YoY %	-24.44%	10.66%	4.27%	-23.53%	-19.47%	-28.30%	-	-
Horiz. %	38.49%	50.94%	46.04%	44.15%	57.74%	71.70%	100.00%	-
P/EPS	57.00	13.03	9.14	16.68	10.73	14.25	17.95	21.22%
YoY %	337.45%	42.56%	-45.20%	55.45%	-24.70%	-20.61%	-	-
Horiz. %	317.55%	72.59%	50.92%	92.92%	59.78%	79.39%	100.00%	-
EY	1.75	7.67	10.94	5.99	9.32	7.02	5.57	-17.54%
YoY %	-77.18%	-29.89%	82.64%	-35.73%	32.76%	26.03%	-	-
Horiz. %	31.42%	137.70%	196.41%	107.54%	167.32%	126.03%	100.00%	-
DY	1.44	5.00	6.06	4.23	5.52	5.24	4.44	-17.10%
YoY %	-71.20%	-17.49%	43.26%	-23.37%	5.34%	18.02%	-	-
Horiz. %	32.43%	112.61%	136.49%	95.27%	124.32%	118.02%	100.00%	-
P/NAPS	3.26	4.43	4.43	5.60	10.91	14.55	21.88	-27.17%
YoY %	-26.41%	0.00%	-20.89%	-48.67%	-25.02%	-33.50%	-	-
Horiz. %	14.90%	20.25%	20.25%	25.59%	49.86%	66.50%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	19/06/23	21/06/22	22/06/21	18/06/20	25/06/19	06/06/18	14/06/17	-
Price	0.66	0.94	1.25	0.98	1.51	1.83	2.67	-
P/RPS	0.97	1.27	1.54	1.21	1.59	1.82	2.62	-15.25%
YoY %	-23.62%	-17.53%	27.27%	-23.90%	-12.64%	-30.53%	-	-
Horiz. %	37.02%	48.47%	58.78%	46.18%	60.69%	69.47%	100.00%	-
P/EPS	54.13	12.25	11.54	17.30	11.17	13.65	17.75	20.41%
YoY %	341.88%	6.15%	-33.29%	54.88%	-18.17%	-23.10%	-	-
Horiz. %	304.96%	69.01%	65.01%	97.46%	62.93%	76.90%	100.00%	-
EY	1.85	8.16	8.67	5.78	8.95	7.33	5.63	-16.92%
YoY %	-77.33%	-5.88%	50.00%	-35.42%	22.10%	30.20%	-	-
Horiz. %	32.86%	144.94%	154.00%	102.66%	158.97%	130.20%	100.00%	-
DY	1.52	5.32	4.80	4.08	5.30	5.46	4.49	-16.50%
YoY %	-71.43%	10.83%	17.65%	-23.02%	-2.93%	21.60%	-	-
Horiz. %	33.85%	118.49%	106.90%	90.87%	118.04%	121.60%	100.00%	-
P/NAPS	3.10	4.17	5.59	5.81	11.36	13.94	21.64	-27.65%
YoY %	-25.66%	-25.40%	-3.79%	-48.86%	-18.51%	-35.58%	-	-
Horiz. %	14.33%	19.27%	25.83%	26.85%	52.50%	64.42%	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