[ASTRO] YoY Annualized Quarter Result on 31-Oct-2020 [#3]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

03-Dec-2020

Admission Sponsor

Sponsor

Financial Year

31-Jan-2021

Quarter

31-Oct-2020 [#3]

Profit Trend

QoQ- 19.53%

YoY- -27.96%

Quarter Report

AMH FY21Q3 Bursa Report_final.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Annualized Quarter Result
Revenue	3,363,825	3,745,857	4,192,258	4,334,594	4,914,878	5,481,662	5,523,333	-7.92%
YoY %	-10.20%	-10.65%	-3.28%	-11.81%	-10.34%	-0.75%	-	-
Horiz. %	60.90%	67.82%	75.90%	78.48%	88.98%	99.25%	100.00%	-
PBT	10,609	327,674	584,470	654,864	889,032	639,718	1,086,282	-53.75%
YoY %	-96.76%	-43.94%	-10.75%	-26.34%	38.97%	-41.11%	-	-
Horiz. %	0.98%	30.16%	53.80%	60.28%	81.84%	58.89%	100.00%	-
Tax	-32,827	-69,714	-137,004	-153,117	-213,198	-183,474	-308,361	-31.14%
YoY %	52.91%	49.12%	10.52%	28.18%	-16.20%	40.50%	-	-
Horiz. %	10.65%	22.61%	44.43%	49.66%	69.14%	59.50%	100.00%	-
NP	-22,218	257,960	447,466	501,746	675,833	456,244	777,921	-
YoY %	-108.61%	-42.35%	-10.82%	-25.76%	48.13%	-41.35%	-	-
Horiz. %	-2.86%	33.16%	57.52%	64.50%	86.88%	58.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,006	272,380	445,722	496,028	688,505	459,364	785,132	-
YoY %	-103.67%	-38.89%	-10.14%	-27.96%	49.88%	-41.49%	-	-
Horiz. %	-1.27%	34.69%	56.77%	63.18%	87.69%	58.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	309.43%	21.28%	23.44%	23.38%	23.98%	28.68%	28.39%	-
YoY %	1,354.09%	-9.22%	0.26%	-2.50%	-16.39%	1.02%	-	-
Horiz. %	1,089.93%	74.96%	82.56%	82.35%	84.47%	101.02%	100.00%	-
Total Cost	3,386,043	3,487,897	3,744,792	3,832,848	4,239,045	5,025,418	4,745,412	-5.46%
YoY %	-2.92%	-6.86%	-2.30%	-9.58%	-15.65%	5.90%	-	-
Horiz. %	71.35%	73.50%	78.91%	80.77%	89.33%	105.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,081,903	1,131,547	1,078,359	1,003,271	831,680	614,718	664,287	8.46%
YoY %	-4.39%	4.93%	7.48%	20.63%	35.29%	-7.46%	-	-
Horiz. %	162.87%	170.34%	162.33%	151.03%	125.20%	92.54%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Dividend
Div	17,396	208,580	312,870	278,107	417,144	521,390	625,212	-44.93%
YoY %	-91.66%	-33.33%	12.50%	-33.33%	-19.99%	-16.61%	-	-
Horiz. %	2.78%	33.36%	50.04%	44.48%	66.72%	83.39%	100.00%	-
Div Payout %	0.00%	76.58%	70.19%	56.07%	60.59%	113.50%	79.63%	-
YoY %	0.00%	9.10%	25.18%	-7.46%	-46.62%	42.53%	-	-
Horiz. %	0.00%	96.17%	88.15%	70.41%	76.09%	142.53%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Equity
Net Worth	1,081,903	1,131,547	1,078,359	1,003,271	831,680	614,718	664,287	8.46%
YoY %	-4.39%	4.93%	7.48%	20.63%	35.29%	-7.46%	-	-
Horiz. %	162.87%	170.34%	162.33%	151.03%	125.20%	92.54%	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%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Ratio Analysis
NP Margin	-0.66%	6.89%	10.67%	11.58%	13.75%	8.32%	14.08%	-
YoY %	-109.58%	-35.43%	-7.86%	-15.78%	65.26%	-40.91%	-	-
Horiz. %	-4.69%	48.93%	75.78%	82.24%	97.66%	59.09%	100.00%	-
ROE	-0.92%	24.07%	41.33%	49.44%	82.78%	74.73%	118.19%	-
YoY %	-103.82%	-41.76%	-16.40%	-40.28%	10.77%	-36.77%	-	-
Horiz. %	-0.78%	20.37%	34.97%	41.83%	70.04%	63.23%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Per Share
RPS	64.45	71.84	80.40	83.13	94.26	105.14	106.01	-7.95%
YoY %	-10.29%	-10.65%	-3.28%	-11.81%	-10.35%	-0.82%	-	-
Horiz. %	60.80%	67.77%	75.84%	78.42%	88.92%	99.18%	100.00%	-
EPS	-0.20	5.23	8.55	9.51	13.20	8.81	15.07	-
YoY %	-103.82%	-38.83%	-10.09%	-27.95%	49.83%	-41.54%	-	-
Horiz. %	-1.33%	34.70%	56.74%	63.11%	87.59%	58.46%	100.00%	-
DPS	0.33	4.00	6.00	5.33	8.00	10.00	12.00	-45.04%
YoY %	-91.75%	-33.33%	12.57%	-33.38%	-20.00%	-16.67%	-	-
Horiz. %	2.75%	33.33%	50.00%	44.42%	66.67%	83.33%	100.00%	-
NAPS	0.2073	0.217	0.2068	0.1924	0.1595	0.1179	0.1275	8.43%
YoY %	-4.47%	4.93%	7.48%	20.63%	35.28%	-7.53%	-	-
Horiz. %	162.59%	170.20%	162.20%	150.90%	125.10%	92.47%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,506
RPS	64.45	71.77	80.33	83.05	94.17	105.03	105.83	-7.92%
YoY %	-10.20%	-10.66%	-3.28%	-11.81%	-10.34%	-0.76%	-	-
Horiz. %	60.90%	67.82%	75.90%	78.47%	88.98%	99.24%	100.00%	-
EPS	-0.20	5.22	8.54	9.50	13.19	8.80	15.04	-
YoY %	-103.83%	-38.88%	-10.11%	-27.98%	49.89%	-41.49%	-	-
Horiz. %	-1.33%	34.71%	56.78%	63.16%	87.70%	58.51%	100.00%	-
DPS	0.33	4.00	5.99	5.33	7.99	9.99	11.98	-45.02%
YoY %	-91.75%	-33.22%	12.38%	-33.29%	-20.02%	-16.61%	-	-
Horiz. %	2.75%	33.39%	50.00%	44.49%	66.69%	83.39%	100.00%	-
NAPS	0.2073	0.2168	0.2066	0.1922	0.1594	0.1178	0.1273	8.46%
YoY %	-4.38%	4.94%	7.49%	20.58%	35.31%	-7.46%	-	-
Horiz. %	162.84%	170.31%	162.29%	150.98%	125.22%	92.54%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/23	31/10/22	29/10/21	30/10/20	31/10/19	31/10/18	31/10/17	-
Price	0.415	0.675	0.995	0.73	1.35	1.35	2.81	-
P/RPS	0.64	0.94	1.24	0.88	1.43	1.28	2.65	-21.07%
YoY %	-31.91%	-24.19%	40.91%	-38.46%	11.72%	-51.70%	-	-
Horiz. %	24.15%	35.47%	46.79%	33.21%	53.96%	48.30%	100.00%	-
P/EPS	-216.45	12.92	11.64	7.67	10.22	15.32	18.65	-
YoY %	-1,775.31%	11.00%	51.76%	-24.95%	-33.29%	-17.86%	-	-
Horiz. %	-1,160.59%	69.28%	62.41%	41.13%	54.80%	82.14%	100.00%	-
EY	-0.46	7.74	8.59	13.03	9.78	6.53	5.36	-
YoY %	-105.94%	-9.90%	-34.08%	33.23%	49.77%	21.83%	-	-
Horiz. %	-8.58%	144.40%	160.26%	243.10%	182.46%	121.83%	100.00%	-
DY	0.80	5.93	6.03	7.31	5.93	7.41	4.27	-24.34%
YoY %	-86.51%	-1.66%	-17.51%	23.27%	-19.97%	73.54%	-	-
Horiz. %	18.74%	138.88%	141.22%	171.19%	138.88%	173.54%	100.00%	-
P/NAPS	2.00	3.11	4.81	3.79	8.46	11.45	22.04	-32.95%
YoY %	-35.69%	-35.34%	26.91%	-55.20%	-26.11%	-48.05%	-	-
Horiz. %	9.07%	14.11%	21.82%	17.20%	38.38%	51.95%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Announcement Date
Date	14/12/23	15/12/22	09/12/21	03/12/20	04/12/19	05/12/18	06/12/17	-
Price	0.365	0.71	0.965	0.88	1.36	1.29	2.80	-
P/RPS	0.57	0.99	1.20	1.06	1.44	1.23	2.64	-22.53%
YoY %	-42.42%	-17.50%	13.21%	-26.39%	17.07%	-53.41%	-	-
Horiz. %	21.59%	37.50%	45.45%	40.15%	54.55%	46.59%	100.00%	-
P/EPS	-190.37	13.59	11.29	9.25	10.30	14.64	18.58	-
YoY %	-1,500.81%	20.37%	22.05%	-10.19%	-29.64%	-21.21%	-	-
Horiz. %	-1,024.60%	73.14%	60.76%	49.78%	55.44%	78.79%	100.00%	-
EY	-0.53	7.36	8.86	10.81	9.71	6.83	5.38	-
YoY %	-107.20%	-16.93%	-18.04%	11.33%	42.17%	26.95%	-	-
Horiz. %	-9.85%	136.80%	164.68%	200.93%	180.48%	126.95%	100.00%	-
DY	0.91	5.63	6.22	6.06	5.88	7.75	4.29	-22.76%
YoY %	-83.84%	-9.49%	2.64%	3.06%	-24.13%	80.65%	-	-
Horiz. %	21.21%	131.24%	144.99%	141.26%	137.06%	180.65%	100.00%	-
P/NAPS	1.76	3.27	4.67	4.57	8.53	10.94	21.96	-34.32%
YoY %	-46.18%	-29.98%	2.19%	-46.42%	-22.03%	-50.18%	-	-
Horiz. %	8.01%	14.89%	21.27%	20.81%	38.84%	49.82%	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