[ASTRO] YoY Cumulative Quarter Result on 31-Jul-2018 [#2]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

26-Sep-2018

Admission Sponsor

Sponsor

Financial Year

31-Jan-2019

Quarter

31-Jul-2018 [#2]

Profit Trend

QoQ- 9.49%

YoY- -56.73%

Quarter Report

2. AMH_Q2_FY19_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Cumulative Result
Revenue	2,121,774	2,143,900	2,470,784	2,727,379	2,745,843	2,791,124	2,699,134	-3.92%
YoY %	-1.03%	-13.23%	-9.41%	-0.67%	-1.62%	3.41%	-	-
Horiz. %	78.61%	79.43%	91.54%	101.05%	101.73%	103.41%	100.00%	-
PBT	303,999	284,316	447,294	264,095	608,716	448,985	414,668	-5.03%
YoY %	6.92%	-36.44%	69.37%	-56.61%	35.58%	8.28%	-	-
Horiz. %	73.31%	68.56%	107.87%	63.69%	146.80%	108.28%	100.00%	-
Tax	-73,539	-74,233	-110,134	-75,531	-171,274	-123,597	-112,922	-6.89%
YoY %	0.93%	32.60%	-45.81%	55.90%	-38.57%	-9.45%	-	-
Horiz. %	65.12%	65.74%	97.53%	66.89%	151.67%	109.45%	100.00%	-
NP	230,460	210,083	337,160	188,564	437,442	325,388	301,746	-4.38%
YoY %	9.70%	-37.69%	78.80%	-56.89%	34.44%	7.84%	-	-
Horiz. %	76.38%	69.62%	111.74%	62.49%	144.97%	107.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	228,373	207,490	345,532	191,308	442,165	327,603	305,541	-4.73%
YoY %	10.06%	-39.95%	80.62%	-56.73%	34.97%	7.22%	-	-
Horiz. %	74.74%	67.91%	113.09%	62.61%	144.72%	107.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.19%	26.11%	24.62%	28.60%	28.14%	27.53%	27.23%	-
YoY %	-7.35%	6.05%	-13.92%	1.63%	2.22%	1.10%	-	-
Horiz. %	88.84%	95.89%	90.41%	105.03%	103.34%	101.10%	100.00%	-
Total Cost	1,891,314	1,933,817	2,133,624	2,538,815	2,308,401	2,465,736	2,397,388	-3.87%
YoY %	-2.20%	-9.36%	-15.96%	9.98%	-6.38%	2.85%	-	-
Horiz. %	78.89%	80.66%	89.00%	105.90%	96.29%	102.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,066,366	938,611	755,554	580,305	679,652	558,852	648,495	8.63%
YoY %	13.61%	24.23%	30.20%	-14.62%	21.62%	-13.82%	-	-
Horiz. %	164.44%	144.74%	116.51%	89.48%	104.80%	86.18%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Dividend
Div	156,435	130,362	208,572	260,694	312,484	312,498	285,795	-9.54%
YoY %	20.00%	-37.50%	-19.99%	-16.57%	-0.00%	9.34%	-	-
Horiz. %	54.74%	45.61%	72.98%	91.22%	109.34%	109.34%	100.00%	-
Div Payout %	68.50%	62.83%	60.36%	136.27%	70.67%	95.39%	93.54%	-
YoY %	9.02%	4.09%	-55.71%	92.83%	-25.91%	1.98%	-	-
Horiz. %	73.23%	67.17%	64.53%	145.68%	75.55%	101.98%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Equity
Net Worth	1,066,366	938,611	755,554	580,305	679,652	558,852	648,495	8.63%
YoY %	13.61%	24.23%	30.20%	-14.62%	21.62%	-13.82%	-	-
Horiz. %	164.44%	144.74%	116.51%	89.48%	104.80%	86.18%	100.00%	-
NOSH	5,214,506	5,214,506	5,214,314	5,213,883	5,208,068	5,208,314	5,196,275	0.05%
YoY %	0.00%	0.00%	0.01%	0.11%	-0.00%	0.23%	-	-
Horiz. %	100.35%	100.35%	100.35%	100.34%	100.23%	100.23%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Ratio Analysis
NP Margin	10.86%	9.80%	13.65%	6.91%	15.93%	11.66%	11.18%	-
YoY %	10.82%	-28.21%	97.54%	-56.62%	36.62%	4.29%	-	-
Horiz. %	97.14%	87.66%	122.09%	61.81%	142.49%	104.29%	100.00%	-
ROE	21.42%	22.11%	45.73%	32.97%	65.06%	58.62%	47.12%	-
YoY %	-3.12%	-51.65%	38.70%	-49.32%	10.99%	24.41%	-	-
Horiz. %	45.46%	46.92%	97.05%	69.97%	138.07%	124.41%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Per Share
RPS	40.69	41.11	47.38	52.31	52.72	53.59	51.94	-3.98%
YoY %	-1.02%	-13.23%	-9.42%	-0.78%	-1.62%	3.18%	-	-
Horiz. %	78.34%	79.15%	91.22%	100.71%	101.50%	103.18%	100.00%	-
EPS	4.38	3.98	6.63	3.67	8.49	6.29	5.88	-4.78%
YoY %	10.05%	-39.97%	80.65%	-56.77%	34.98%	6.97%	-	-
Horiz. %	74.49%	67.69%	112.76%	62.41%	144.39%	106.97%	100.00%	-
DPS	3.00	2.50	4.00	5.00	6.00	6.00	5.50	-9.60%
YoY %	20.00%	-37.50%	-20.00%	-16.67%	0.00%	9.09%	-	-
Horiz. %	54.55%	45.45%	72.73%	90.91%	109.09%	109.09%	100.00%	-
NAPS	0.2045	0.18	0.1449	0.1113	0.1305	0.1073	0.1248	8.57%
YoY %	13.61%	24.22%	30.19%	-14.71%	21.62%	-14.02%	-	-
Horiz. %	163.86%	144.23%	116.11%	89.18%	104.57%	85.98%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,213,883
RPS	40.65	41.08	47.34	52.26	52.61	53.48	51.72	-3.93%
YoY %	-1.05%	-13.22%	-9.41%	-0.67%	-1.63%	3.40%	-	-
Horiz. %	78.60%	79.43%	91.53%	101.04%	101.72%	103.40%	100.00%	-
EPS	4.38	3.98	6.62	3.67	8.47	6.28	5.85	-4.70%
YoY %	10.05%	-39.88%	80.38%	-56.67%	34.87%	7.35%	-	-
Horiz. %	74.87%	68.03%	113.16%	62.74%	144.79%	107.35%	100.00%	-
DPS	3.00	2.50	4.00	5.00	5.99	5.99	5.48	-9.54%
YoY %	20.00%	-37.50%	-20.00%	-16.53%	0.00%	9.31%	-	-
Horiz. %	54.74%	45.62%	72.99%	91.24%	109.31%	109.31%	100.00%	-
NAPS	0.2043	0.1798	0.1448	0.1112	0.1302	0.1071	0.1243	8.62%
YoY %	13.63%	24.17%	30.22%	-14.59%	21.57%	-13.84%	-	-
Horiz. %	164.36%	144.65%	116.49%	89.46%	104.75%	86.16%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	-
Price	1.05	0.795	1.45	1.83	2.58	2.92	3.07	-
P/RPS	2.58	1.93	3.06	3.50	4.89	5.45	5.91	-12.89%
YoY %	33.68%	-36.93%	-12.57%	-28.43%	-10.28%	-7.78%	-	-
Horiz. %	43.65%	32.66%	51.78%	59.22%	82.74%	92.22%	100.00%	-
P/EPS	23.97	19.98	21.88	49.87	30.39	46.42	52.21	-12.15%
YoY %	19.97%	-8.68%	-56.13%	64.10%	-34.53%	-11.09%	-	-
Horiz. %	45.91%	38.27%	41.91%	95.52%	58.21%	88.91%	100.00%	-
EY	4.17	5.01	4.57	2.01	3.29	2.15	1.92	13.78%
YoY %	-16.77%	9.63%	127.36%	-38.91%	53.02%	11.98%	-	-
Horiz. %	217.19%	260.94%	238.02%	104.69%	171.35%	111.98%	100.00%	-
DY	2.86	3.14	2.76	2.73	2.33	2.05	1.79	8.11%
YoY %	-8.92%	13.77%	1.10%	17.17%	13.66%	14.53%	-	-
Horiz. %	159.78%	175.42%	154.19%	152.51%	130.17%	114.53%	100.00%	-
P/NAPS	5.13	4.42	10.01	16.44	19.77	27.21	24.60	-22.97%
YoY %	16.06%	-55.84%	-39.11%	-16.84%	-27.34%	10.61%	-	-
Horiz. %	20.85%	17.97%	40.69%	66.83%	80.37%	110.61%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	21/09/21	15/09/20	12/09/19	26/09/18	14/09/17	14/09/16	15/09/15	-
Price	1.05	0.805	1.34	1.66	2.63	2.95	2.99	-
P/RPS	2.58	1.96	2.83	3.17	4.99	5.50	5.76	-12.51%
YoY %	31.63%	-30.74%	-10.73%	-36.47%	-9.27%	-4.51%	-	-
Horiz. %	44.79%	34.03%	49.13%	55.03%	86.63%	95.49%	100.00%	-
P/EPS	23.97	20.23	20.22	45.24	30.98	46.90	50.85	-11.77%
YoY %	18.49%	0.05%	-55.31%	46.03%	-33.94%	-7.77%	-	-
Horiz. %	47.14%	39.78%	39.76%	88.97%	60.92%	92.23%	100.00%	-
EY	4.17	4.94	4.95	2.21	3.23	2.13	1.97	13.29%
YoY %	-15.59%	-0.20%	123.98%	-31.58%	51.64%	8.12%	-	-
Horiz. %	211.68%	250.76%	251.27%	112.18%	163.96%	108.12%	100.00%	-
DY	2.86	3.11	2.99	3.01	2.28	2.03	1.84	7.62%
YoY %	-8.04%	4.01%	-0.66%	32.02%	12.32%	10.33%	-	-
Horiz. %	155.43%	169.02%	162.50%	163.59%	123.91%	110.33%	100.00%	-
P/NAPS	5.13	4.47	9.25	14.91	20.15	27.49	23.96	-22.63%
YoY %	14.77%	-51.68%	-37.96%	-26.00%	-26.70%	14.73%	-	-
Horiz. %	21.41%	18.66%	38.61%	62.23%	84.10%	114.73%	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