[ASTRO] YoY Cumulative Quarter Result on 31-Jul-2020 [#2]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

15-Sep-2020

Admission Sponsor

Sponsor

Financial Year

31-Jan-2021

Quarter

31-Jul-2020 [#2]

Profit Trend

QoQ- 181.0%

YoY- -39.95%

Quarter Report

7. AMH Q2 Bursa Report_Final.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Cumulative Result
Revenue	1,760,946	1,883,209	2,121,774	2,143,900	2,470,784	2,727,379	2,745,843	-7.13%
YoY %	-6.49%	-11.24%	-1.03%	-13.23%	-9.41%	-0.67%	-	-
Horiz. %	64.13%	68.58%	77.27%	78.08%	89.98%	99.33%	100.00%	-
PBT	50,256	254,127	303,999	284,316	447,294	264,095	608,716	-33.99%
YoY %	-80.22%	-16.41%	6.92%	-36.44%	69.37%	-56.61%	-	-
Horiz. %	8.26%	41.75%	49.94%	46.71%	73.48%	43.39%	100.00%	-
Tax	-17,444	-63,642	-73,539	-74,233	-110,134	-75,531	-171,274	-31.65%
YoY %	72.59%	13.46%	0.93%	32.60%	-45.81%	55.90%	-	-
Horiz. %	10.18%	37.16%	42.94%	43.34%	64.30%	44.10%	100.00%	-
NP	32,812	190,485	230,460	210,083	337,160	188,564	437,442	-35.04%
YoY %	-82.77%	-17.35%	9.70%	-37.69%	78.80%	-56.89%	-	-
Horiz. %	7.50%	43.55%	52.68%	48.03%	77.08%	43.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,546	198,484	228,373	207,490	345,532	191,308	442,165	-33.11%
YoY %	-80.08%	-13.09%	10.06%	-39.95%	80.62%	-56.73%	-	-
Horiz. %	8.94%	44.89%	51.65%	46.93%	78.15%	43.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.71%	25.04%	24.19%	26.11%	24.62%	28.60%	28.14%	-
YoY %	38.62%	3.51%	-7.35%	6.05%	-13.92%	1.63%	-	-
Horiz. %	123.35%	88.98%	85.96%	92.79%	87.49%	101.63%	100.00%	-
Total Cost	1,728,134	1,692,724	1,891,314	1,933,817	2,133,624	2,538,815	2,308,401	-4.70%
YoY %	2.09%	-10.50%	-2.20%	-9.36%	-15.96%	9.98%	-	-
Horiz. %	74.86%	73.33%	81.93%	83.77%	92.43%	109.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,133,654	1,168,049	1,066,366	938,611	755,554	580,305	679,652	8.89%
YoY %	-2.94%	9.54%	13.61%	24.23%	30.20%	-14.62%	-	-
Horiz. %	166.80%	171.86%	156.90%	138.10%	111.17%	85.38%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	13,036	117,326	156,435	130,362	208,572	260,694	312,484	-41.09%
YoY %	-88.89%	-25.00%	20.00%	-37.50%	-19.99%	-16.57%	-	-
Horiz. %	4.17%	37.55%	50.06%	41.72%	66.75%	83.43%	100.00%	-
Div Payout %	32.97%	59.11%	68.50%	62.83%	60.36%	136.27%	70.67%	-
YoY %	-44.22%	-13.71%	9.02%	4.09%	-55.71%	92.83%	-	-
Horiz. %	46.65%	83.64%	96.93%	88.91%	85.41%	192.83%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	1,133,654	1,168,049	1,066,366	938,611	755,554	580,305	679,652	8.89%
YoY %	-2.94%	9.54%	13.61%	24.23%	30.20%	-14.62%	-	-
Horiz. %	166.80%	171.86%	156.90%	138.10%	111.17%	85.38%	100.00%	-
NOSH	5,214,506	5,214,506	5,214,506	5,214,506	5,214,314	5,213,883	5,208,068	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%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	1.86%	10.11%	10.86%	9.80%	13.65%	6.91%	15.93%	-
YoY %	-81.60%	-6.91%	10.82%	-28.21%	97.54%	-56.62%	-	-
Horiz. %	11.68%	63.47%	68.17%	61.52%	85.69%	43.38%	100.00%	-
ROE	3.49%	16.99%	21.42%	22.11%	45.73%	32.97%	65.06%	-
YoY %	-79.46%	-20.68%	-3.12%	-51.65%	38.70%	-49.32%	-	-
Horiz. %	5.36%	26.11%	32.92%	33.98%	70.29%	50.68%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	33.77	36.11	40.69	41.11	47.38	52.31	52.72	-7.15%
YoY %	-6.48%	-11.26%	-1.02%	-13.23%	-9.42%	-0.78%	-	-
Horiz. %	64.06%	68.49%	77.18%	77.98%	89.87%	99.22%	100.00%	-
EPS	0.76	3.81	4.38	3.98	6.63	3.67	8.49	-33.10%
YoY %	-80.05%	-13.01%	10.05%	-39.97%	80.65%	-56.77%	-	-
Horiz. %	8.95%	44.88%	51.59%	46.88%	78.09%	43.23%	100.00%	-
DPS	0.25	2.25	3.00	2.50	4.00	5.00	6.00	-41.10%
YoY %	-88.89%	-25.00%	20.00%	-37.50%	-20.00%	-16.67%	-	-
Horiz. %	4.17%	37.50%	50.00%	41.67%	66.67%	83.33%	100.00%	-
NAPS	0.2174	0.224	0.2045	0.18	0.1449	0.1113	0.1305	8.87%
YoY %	-2.95%	9.54%	13.61%	24.22%	30.19%	-14.71%	-	-
Horiz. %	166.59%	171.65%	156.70%	137.93%	111.03%	85.29%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,506
RPS	33.74	36.08	40.65	41.08	47.34	52.26	52.61	-7.13%
YoY %	-6.49%	-11.24%	-1.05%	-13.22%	-9.41%	-0.67%	-	-
Horiz. %	64.13%	68.58%	77.27%	78.08%	89.98%	99.33%	100.00%	-
EPS	0.76	3.80	4.38	3.98	6.62	3.67	8.47	-33.07%
YoY %	-80.00%	-13.24%	10.05%	-39.88%	80.38%	-56.67%	-	-
Horiz. %	8.97%	44.86%	51.71%	46.99%	78.16%	43.33%	100.00%	-
DPS	0.25	2.25	3.00	2.50	4.00	5.00	5.99	-41.08%
YoY %	-88.89%	-25.00%	20.00%	-37.50%	-20.00%	-16.53%	-	-
Horiz. %	4.17%	37.56%	50.08%	41.74%	66.78%	83.47%	100.00%	-
NAPS	0.2172	0.2238	0.2043	0.1798	0.1448	0.1112	0.1302	8.89%
YoY %	-2.95%	9.54%	13.63%	24.17%	30.22%	-14.59%	-	-
Horiz. %	166.82%	171.89%	156.91%	138.10%	111.21%	85.41%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	0.535	0.895	1.05	0.795	1.45	1.83	2.58	-
P/RPS	1.58	2.48	2.58	1.93	3.06	3.50	4.89	-17.15%
YoY %	-36.29%	-3.88%	33.68%	-36.93%	-12.57%	-28.43%	-	-
Horiz. %	32.31%	50.72%	52.76%	39.47%	62.58%	71.57%	100.00%	-
P/EPS	70.55	23.51	23.97	19.98	21.88	49.87	30.39	15.06%
YoY %	200.09%	-1.92%	19.97%	-8.68%	-56.13%	64.10%	-	-
Horiz. %	232.15%	77.36%	78.87%	65.75%	72.00%	164.10%	100.00%	-
EY	1.42	4.25	4.17	5.01	4.57	2.01	3.29	-13.06%
YoY %	-66.59%	1.92%	-16.77%	9.63%	127.36%	-38.91%	-	-
Horiz. %	43.16%	129.18%	126.75%	152.28%	138.91%	61.09%	100.00%	-
DY	0.47	2.51	2.86	3.14	2.76	2.73	2.33	-23.40%
YoY %	-81.27%	-12.24%	-8.92%	13.77%	1.10%	17.17%	-	-
Horiz. %	20.17%	107.73%	122.75%	134.76%	118.45%	117.17%	100.00%	-
P/NAPS	2.46	4.00	5.13	4.42	10.01	16.44	19.77	-29.33%
YoY %	-38.50%	-22.03%	16.06%	-55.84%	-39.11%	-16.84%	-	-
Horiz. %	12.44%	20.23%	25.95%	22.36%	50.63%	83.16%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	25/09/23	26/09/22	21/09/21	15/09/20	12/09/19	26/09/18	14/09/17	-
Price	0.51	0.83	1.05	0.805	1.34	1.66	2.63	-
P/RPS	1.51	2.30	2.58	1.96	2.83	3.17	4.99	-18.05%
YoY %	-34.35%	-10.85%	31.63%	-30.74%	-10.73%	-36.47%	-	-
Horiz. %	30.26%	46.09%	51.70%	39.28%	56.71%	63.53%	100.00%	-
P/EPS	67.25	21.81	23.97	20.23	20.22	45.24	30.98	13.78%
YoY %	208.34%	-9.01%	18.49%	0.05%	-55.31%	46.03%	-	-
Horiz. %	217.08%	70.40%	77.37%	65.30%	65.27%	146.03%	100.00%	-
EY	1.49	4.59	4.17	4.94	4.95	2.21	3.23	-12.09%
YoY %	-67.54%	10.07%	-15.59%	-0.20%	123.98%	-31.58%	-	-
Horiz. %	46.13%	142.11%	129.10%	152.94%	153.25%	68.42%	100.00%	-
DY	0.49	2.71	2.86	3.11	2.99	3.01	2.28	-22.59%
YoY %	-81.92%	-5.24%	-8.04%	4.01%	-0.66%	32.02%	-	-
Horiz. %	21.49%	118.86%	125.44%	136.40%	131.14%	132.02%	100.00%	-
P/NAPS	2.35	3.71	5.13	4.47	9.25	14.91	20.15	-30.09%
YoY %	-36.66%	-27.68%	14.77%	-51.68%	-37.96%	-26.00%	-	-
Horiz. %	11.66%	18.41%	25.46%	22.18%	45.91%	74.00%	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