[ASTRO] YoY Annualized Quarter Result on 31-Jan-2021 [#4]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

25-Mar-2021

Admission Sponsor

Sponsor

Financial Year

31-Jan-2021

Quarter

31-Jan-2021 [#4]

Profit Trend

QoQ- 8.83%

YoY- -17.62%

Quarter Report

4. AMH FY21Q4 Bursa Report_final.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Annualized Quarter Result
Revenue	3,342,723	3,800,065	4,175,480	4,359,668	4,911,803	5,479,048	5,530,753	-8.04%
YoY %	-12.04%	-8.99%	-4.22%	-11.24%	-10.35%	-0.93%	-	-
Horiz. %	60.44%	68.71%	75.50%	78.83%	88.81%	99.07%	100.00%	-
PBT	63,233	288,941	590,714	692,843	862,680	651,145	1,073,151	-37.60%
YoY %	-78.12%	-51.09%	-14.74%	-19.69%	32.49%	-39.32%	-	-
Horiz. %	5.89%	26.92%	55.04%	64.56%	80.39%	60.68%	100.00%	-
Tax	-35,537	-78,453	-130,087	-165,018	-218,065	-190,321	-309,175	-30.25%
YoY %	54.70%	39.69%	21.17%	24.33%	-14.58%	38.44%	-	-
Horiz. %	11.49%	25.37%	42.08%	53.37%	70.53%	61.56%	100.00%	-
NP	27,696	210,488	460,627	527,825	644,615	460,824	763,976	-42.45%
YoY %	-86.84%	-54.30%	-12.73%	-18.12%	39.88%	-39.68%	-	-
Horiz. %	3.63%	27.55%	60.29%	69.09%	84.38%	60.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,875	259,038	460,878	539,847	655,298	462,921	770,636	-39.73%
YoY %	-85.76%	-43.79%	-14.63%	-17.62%	41.56%	-39.93%	-	-
Horiz. %	4.79%	33.61%	59.80%	70.05%	85.03%	60.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	56.20%	27.15%	22.02%	23.82%	25.28%	29.23%	28.81%	-
YoY %	107.00%	23.30%	-7.56%	-5.78%	-13.51%	1.46%	-	-
Horiz. %	195.07%	94.24%	76.43%	82.68%	87.75%	101.46%	100.00%	-
Total Cost	3,315,027	3,589,577	3,714,853	3,831,843	4,267,188	5,018,224	4,766,777	-5.87%
YoY %	-7.65%	-3.37%	-3.05%	-10.20%	-14.97%	5.27%	-	-
Horiz. %	69.54%	75.30%	77.93%	80.39%	89.52%	105.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,107,476	1,071,059	1,125,290	1,077,838	855,700	585,046	653,821	9.17%
YoY %	3.40%	-4.82%	4.40%	25.96%	46.26%	-10.52%	-	-
Horiz. %	169.39%	163.82%	172.11%	164.85%	130.88%	89.48%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Dividend
Div	13,047	156,435	351,979	417,160	391,088	469,288	651,735	-47.87%
YoY %	-91.66%	-55.56%	-15.62%	6.67%	-16.66%	-27.99%	-	-
Horiz. %	2.00%	24.00%	54.01%	64.01%	60.01%	72.01%	100.00%	-
Div Payout %	35.38%	60.39%	76.37%	77.27%	59.68%	101.38%	84.57%	-
YoY %	-41.41%	-20.92%	-1.16%	29.47%	-41.13%	19.88%	-	-
Horiz. %	41.84%	71.41%	90.30%	91.37%	70.57%	119.88%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Equity
Net Worth	1,107,476	1,071,059	1,125,290	1,077,838	855,700	585,046	653,821	9.17%
YoY %	3.40%	-4.82%	4.40%	25.96%	46.26%	-10.52%	-	-
Horiz. %	169.39%	163.82%	172.11%	164.85%	130.88%	89.48%	100.00%	-
NOSH	5,219,023	5,214,506	5,214,506	5,214,506	5,214,506	5,214,314	5,213,883	0.01%
YoY %	0.09%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.10%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Ratio Analysis
NP Margin	0.83%	5.54%	11.03%	12.11%	13.12%	8.41%	13.81%	-
YoY %	-85.02%	-49.77%	-8.92%	-7.70%	56.00%	-39.10%	-	-
Horiz. %	6.01%	40.12%	79.87%	87.69%	95.00%	60.90%	100.00%	-
ROE	3.33%	24.19%	40.96%	50.09%	76.58%	79.13%	117.87%	-
YoY %	-86.23%	-40.94%	-18.23%	-34.59%	-3.22%	-32.87%	-	-
Horiz. %	2.83%	20.52%	34.75%	42.50%	64.97%	67.13%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Per Share
RPS	64.05	72.87	80.07	83.61	94.19	105.08	106.08	-8.06%
YoY %	-12.10%	-8.99%	-4.23%	-11.23%	-10.36%	-0.94%	-	-
Horiz. %	60.38%	68.69%	75.48%	78.82%	88.79%	99.06%	100.00%	-
EPS	0.71	4.98	8.84	10.35	12.57	8.88	14.79	-39.70%
YoY %	-85.74%	-43.67%	-14.59%	-17.66%	41.55%	-39.96%	-	-
Horiz. %	4.80%	33.67%	59.77%	69.98%	84.99%	60.04%	100.00%	-
DPS	0.25	3.00	6.75	8.00	7.50	9.00	12.50	-47.88%
YoY %	-91.67%	-55.56%	-15.62%	6.67%	-16.67%	-28.00%	-	-
Horiz. %	2.00%	24.00%	54.00%	64.00%	60.00%	72.00%	100.00%	-
NAPS	0.2122	0.2054	0.2158	0.2067	0.1641	0.1122	0.1254	9.15%
YoY %	3.31%	-4.82%	4.40%	25.96%	46.26%	-10.53%	-	-
Horiz. %	169.22%	163.80%	172.09%	164.83%	130.86%	89.47%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,506
RPS	64.09	72.86	80.05	83.59	94.17	105.05	106.04	-8.04%
YoY %	-12.04%	-8.98%	-4.23%	-11.24%	-10.36%	-0.93%	-	-
Horiz. %	60.44%	68.71%	75.49%	78.83%	88.81%	99.07%	100.00%	-
EPS	0.71	4.97	8.84	10.35	12.56	8.88	14.78	-39.69%
YoY %	-85.71%	-43.78%	-14.59%	-17.60%	41.44%	-39.92%	-	-
Horiz. %	4.80%	33.63%	59.81%	70.03%	84.98%	60.08%	100.00%	-
DPS	0.25	3.00	6.75	8.00	7.50	9.00	12.50	-47.88%
YoY %	-91.67%	-55.56%	-15.62%	6.67%	-16.67%	-28.00%	-	-
Horiz. %	2.00%	24.00%	54.00%	64.00%	60.00%	72.00%	100.00%	-
NAPS	0.2123	0.2053	0.2157	0.2066	0.1641	0.1122	0.1254	9.16%
YoY %	3.41%	-4.82%	4.40%	25.90%	46.26%	-10.53%	-	-
Horiz. %	169.30%	163.72%	172.01%	164.75%	130.86%	89.47%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/24	31/01/23	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	-
Price	0.36	0.615	0.96	0.85	1.20	1.68	2.60	-
P/RPS	0.56	0.84	1.20	1.02	1.27	1.60	2.45	-21.79%
YoY %	-33.33%	-30.00%	17.65%	-19.69%	-20.63%	-34.69%	-	-
Horiz. %	22.86%	34.29%	48.98%	41.63%	51.84%	65.31%	100.00%	-
P/EPS	50.95	12.38	10.86	8.21	9.55	18.92	17.59	19.38%
YoY %	311.55%	14.00%	32.28%	-14.03%	-49.52%	7.56%	-	-
Horiz. %	289.65%	70.38%	61.74%	46.67%	54.29%	107.56%	100.00%	-
EY	1.96	8.08	9.21	12.18	10.47	5.28	5.68	-16.24%
YoY %	-75.74%	-12.27%	-24.38%	16.33%	98.30%	-7.04%	-	-
Horiz. %	34.51%	142.25%	162.15%	214.44%	184.33%	92.96%	100.00%	-
DY	0.69	4.88	7.03	9.41	6.25	5.36	4.81	-27.63%
YoY %	-85.86%	-30.58%	-25.29%	50.56%	16.60%	11.43%	-	-
Horiz. %	14.35%	101.46%	146.15%	195.63%	129.94%	111.43%	100.00%	-
P/NAPS	1.70	2.99	4.45	4.11	7.31	14.97	20.73	-34.07%
YoY %	-43.14%	-32.81%	8.27%	-43.78%	-51.17%	-27.79%	-	-
Horiz. %	8.20%	14.42%	21.47%	19.83%	35.26%	72.21%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Price Multiplier on Announcement Date
Date	21/03/24	27/03/23	31/03/22	25/03/21	25/03/20	26/03/19	28/03/18	-
Price	0.295	0.66	1.10	0.92	0.83	1.53	2.02	-
P/RPS	0.46	0.91	1.37	1.10	0.88	1.46	1.90	-21.04%
YoY %	-49.45%	-33.58%	24.55%	25.00%	-39.73%	-23.16%	-	-
Horiz. %	24.21%	47.89%	72.11%	57.89%	46.32%	76.84%	100.00%	-
P/EPS	41.75	13.29	12.45	8.89	6.60	17.23	13.67	20.44%
YoY %	214.15%	6.75%	40.04%	34.70%	-61.69%	26.04%	-	-
Horiz. %	305.41%	97.22%	91.08%	65.03%	48.28%	126.04%	100.00%	-
EY	2.40	7.53	8.03	11.25	15.14	5.80	7.32	-16.95%
YoY %	-68.13%	-6.23%	-28.62%	-25.69%	161.03%	-20.77%	-	-
Horiz. %	32.79%	102.87%	109.70%	153.69%	206.83%	79.23%	100.00%	-
DY	0.85	4.55	6.14	8.70	9.04	5.88	6.19	-28.16%
YoY %	-81.32%	-25.90%	-29.43%	-3.76%	53.74%	-5.01%	-	-
Horiz. %	13.73%	73.51%	99.19%	140.55%	146.04%	94.99%	100.00%	-
P/NAPS	1.39	3.21	5.10	4.45	5.06	13.64	16.11	-33.51%
YoY %	-56.70%	-37.06%	14.61%	-12.06%	-62.90%	-15.33%	-	-
Horiz. %	8.63%	19.93%	31.66%	27.62%	31.41%	84.67%	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