[ASTRO] YoY Annualized Quarter Result on 31-Jul-2019 [#2]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

12-Sep-2019

Admission Sponsor

Sponsor

Financial Year

31-Jan-2020

Quarter

31-Jul-2019 [#2]

Profit Trend

QoQ- -1.95%

YoY- 80.62%

Quarter Report

2. AMH Q2 Bursa report_Final.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Annualized Quarter Result
Revenue	3,766,418	4,243,548	4,287,800	4,941,568	5,454,758	5,491,686	5,582,248	-6.34%
YoY %	-11.24%	-1.03%	-13.23%	-9.41%	-0.67%	-1.62%	-	-
Horiz. %	67.47%	76.02%	76.81%	88.52%	97.72%	98.38%	100.00%	-
PBT	508,254	607,998	568,632	894,588	528,190	1,217,432	897,970	-9.04%
YoY %	-16.41%	6.92%	-36.44%	69.37%	-56.61%	35.58%	-	-
Horiz. %	56.60%	67.71%	63.32%	99.62%	58.82%	135.58%	100.00%	-
Tax	-127,284	-147,078	-148,466	-220,268	-151,062	-342,548	-247,194	-10.46%
YoY %	13.46%	0.93%	32.60%	-45.81%	55.90%	-38.57%	-	-
Horiz. %	51.49%	59.50%	60.06%	89.11%	61.11%	138.57%	100.00%	-
NP	380,970	460,920	420,166	674,320	377,128	874,884	650,776	-8.53%
YoY %	-17.35%	9.70%	-37.69%	78.80%	-56.89%	34.44%	-	-
Horiz. %	58.54%	70.83%	64.56%	103.62%	57.95%	134.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	396,968	456,746	414,980	691,064	382,616	884,330	655,206	-8.00%
YoY %	-13.09%	10.06%	-39.95%	80.62%	-56.73%	34.97%	-	-
Horiz. %	60.59%	69.71%	63.34%	105.47%	58.40%	134.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.04%	24.19%	26.11%	24.62%	28.60%	28.14%	27.53%	-
YoY %	3.51%	-7.35%	6.05%	-13.92%	1.63%	2.22%	-	-
Horiz. %	90.96%	87.87%	94.84%	89.43%	103.89%	102.22%	100.00%	-
Total Cost	3,385,448	3,782,628	3,867,634	4,267,248	5,077,630	4,616,802	4,931,472	-6.07%
YoY %	-10.50%	-2.20%	-9.36%	-15.96%	9.98%	-6.38%	-	-
Horiz. %	68.65%	76.70%	78.43%	86.53%	102.96%	93.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,168,049	1,066,366	938,611	755,554	580,305	679,652	558,852	13.06%
YoY %	9.54%	13.61%	24.23%	30.20%	-14.62%	21.62%	-	-
Horiz. %	209.01%	190.81%	167.95%	135.20%	103.84%	121.62%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Dividend
Div	234,652	312,870	260,725	417,145	521,388	624,968	624,997	-15.05%
YoY %	-25.00%	20.00%	-37.50%	-19.99%	-16.57%	-0.00%	-	-
Horiz. %	37.54%	50.06%	41.72%	66.74%	83.42%	100.00%	100.00%	-
Div Payout %	59.11%	68.50%	62.83%	60.36%	136.27%	70.67%	95.39%	-
YoY %	-13.71%	9.02%	4.09%	-55.71%	92.83%	-25.91%	-	-
Horiz. %	61.97%	71.81%	65.87%	63.28%	142.86%	74.09%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Equity
Net Worth	1,168,049	1,066,366	938,611	755,554	580,305	679,652	558,852	13.06%
YoY %	9.54%	13.61%	24.23%	30.20%	-14.62%	21.62%	-	-
Horiz. %	209.01%	190.81%	167.95%	135.20%	103.84%	121.62%	100.00%	-
NOSH	5,214,506	5,214,506	5,214,506	5,214,314	5,213,883	5,208,068	5,208,314	0.01%
YoY %	0.00%	0.00%	0.00%	0.01%	0.11%	-0.00%	-	-
Horiz. %	100.12%	100.12%	100.12%	100.12%	100.11%	100.00%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Ratio Analysis
NP Margin	10.11%	10.86%	9.80%	13.65%	6.91%	15.93%	11.66%	-
YoY %	-6.91%	10.82%	-28.21%	97.54%	-56.62%	36.62%	-	-
Horiz. %	86.71%	93.14%	84.05%	117.07%	59.26%	136.62%	100.00%	-
ROE	33.99%	42.83%	44.21%	91.46%	65.93%	130.11%	117.24%	-
YoY %	-20.64%	-3.12%	-51.66%	38.72%	-49.33%	10.98%	-	-
Horiz. %	28.99%	36.53%	37.71%	78.01%	56.24%	110.98%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Per Share
RPS	72.23	81.38	82.23	94.77	104.62	105.45	107.18	-6.36%
YoY %	-11.24%	-1.03%	-13.23%	-9.42%	-0.79%	-1.61%	-	-
Horiz. %	67.39%	75.93%	76.72%	88.42%	97.61%	98.39%	100.00%	-
EPS	7.62	8.76	7.96	13.26	7.34	16.98	12.58	-8.01%
YoY %	-13.01%	10.05%	-39.97%	80.65%	-56.77%	34.98%	-	-
Horiz. %	60.57%	69.63%	63.28%	105.41%	58.35%	134.98%	100.00%	-
DPS	4.50	6.00	5.00	8.00	10.00	12.00	12.00	-15.07%
YoY %	-25.00%	20.00%	-37.50%	-20.00%	-16.67%	0.00%	-	-
Horiz. %	37.50%	50.00%	41.67%	66.67%	83.33%	100.00%	100.00%	-
NAPS	0.224	0.2045	0.18	0.1449	0.1113	0.1305	0.1073	13.04%
YoY %	9.54%	13.61%	24.22%	30.19%	-14.71%	21.62%	-	-
Horiz. %	208.76%	190.59%	167.75%	135.04%	103.73%	121.62%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,314
RPS	72.17	81.31	82.16	94.68	104.52	105.22	106.96	-6.34%
YoY %	-11.24%	-1.03%	-13.22%	-9.41%	-0.67%	-1.63%	-	-
Horiz. %	67.47%	76.02%	76.81%	88.52%	97.72%	98.37%	100.00%	-
EPS	7.61	8.75	7.95	13.24	7.33	16.94	12.55	-7.99%
YoY %	-13.03%	10.06%	-39.95%	80.63%	-56.73%	34.98%	-	-
Horiz. %	60.64%	69.72%	63.35%	105.50%	58.41%	134.98%	100.00%	-
DPS	4.50	5.99	5.00	7.99	9.99	11.97	11.98	-15.05%
YoY %	-24.87%	19.80%	-37.42%	-20.02%	-16.54%	-0.08%	-	-
Horiz. %	37.56%	50.00%	41.74%	66.69%	83.39%	99.92%	100.00%	-
NAPS	0.2238	0.2043	0.1798	0.1448	0.1112	0.1302	0.1071	13.06%
YoY %	9.54%	13.63%	24.17%	30.22%	-14.59%	21.57%	-	-
Horiz. %	208.96%	190.76%	167.88%	135.20%	103.83%	121.57%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	-
Price	0.895	1.05	0.795	1.45	1.83	2.58	2.92	-
P/RPS	1.24	1.29	0.97	1.53	1.75	2.45	2.72	-12.26%
YoY %	-3.88%	32.99%	-36.60%	-12.57%	-28.57%	-9.93%	-	-
Horiz. %	45.59%	47.43%	35.66%	56.25%	64.34%	90.07%	100.00%	-
P/EPS	11.76	11.99	9.99	10.94	24.94	15.19	23.21	-10.70%
YoY %	-1.92%	20.02%	-8.68%	-56.13%	64.19%	-34.55%	-	-
Horiz. %	50.67%	51.66%	43.04%	47.13%	107.45%	65.45%	100.00%	-
EY	8.51	8.34	10.01	9.14	4.01	6.58	4.31	12.00%
YoY %	2.04%	-16.68%	9.52%	127.93%	-39.06%	52.67%	-	-
Horiz. %	197.45%	193.50%	232.25%	212.06%	93.04%	152.67%	100.00%	-
DY	5.03	5.71	6.29	5.52	5.46	4.65	4.11	3.42%
YoY %	-11.91%	-9.22%	13.95%	1.10%	17.42%	13.14%	-	-
Horiz. %	122.38%	138.93%	153.04%	134.31%	132.85%	113.14%	100.00%	-
P/NAPS	4.00	5.13	4.42	10.01	16.44	19.77	27.21	-27.34%
YoY %	-22.03%	16.06%	-55.84%	-39.11%	-16.84%	-27.34%	-	-
Horiz. %	14.70%	18.85%	16.24%	36.79%	60.42%	72.66%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	26/09/22	21/09/21	15/09/20	12/09/19	26/09/18	14/09/17	14/09/16	-
Price	0.83	1.05	0.805	1.34	1.66	2.63	2.95	-
P/RPS	1.15	1.29	0.98	1.41	1.59	2.49	2.75	-13.51%
YoY %	-10.85%	31.63%	-30.50%	-11.32%	-36.14%	-9.45%	-	-
Horiz. %	41.82%	46.91%	35.64%	51.27%	57.82%	90.55%	100.00%	-
P/EPS	10.90	11.99	10.12	10.11	22.62	15.49	23.45	-11.98%
YoY %	-9.09%	18.48%	0.10%	-55.31%	46.03%	-33.94%	-	-
Horiz. %	46.48%	51.13%	43.16%	43.11%	96.46%	66.06%	100.00%	-
EY	9.17	8.34	9.89	9.89	4.42	6.46	4.26	13.62%
YoY %	9.95%	-15.67%	0.00%	123.76%	-31.58%	51.64%	-	-
Horiz. %	215.26%	195.77%	232.16%	232.16%	103.76%	151.64%	100.00%	-
DY	5.42	5.71	6.21	5.97	6.02	4.56	4.07	4.88%
YoY %	-5.08%	-8.05%	4.02%	-0.83%	32.02%	12.04%	-	-
Horiz. %	133.17%	140.29%	152.58%	146.68%	147.91%	112.04%	100.00%	-
P/NAPS	3.71	5.13	4.47	9.25	14.91	20.15	27.49	-28.36%
YoY %	-27.68%	14.77%	-51.68%	-37.96%	-26.00%	-26.70%	-	-
Horiz. %	13.50%	18.66%	16.26%	33.65%	54.24%	73.30%	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