[ASTRO] YoY Cumulative Quarter Result on 31-Oct-2018 [#3]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

05-Dec-2018

Admission Sponsor

Sponsor

Financial Year

31-Jan-2019

Quarter

31-Oct-2018 [#3]

Profit Trend

QoQ- 80.09%

YoY- -41.49%

Quarter Report

3. AMH_Q3_FY19_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Cumulative Result
Revenue	3,144,194	3,250,946	3,686,159	4,111,247	4,142,500	4,215,159	4,073,565	-4.22%
YoY %	-3.28%	-11.81%	-10.34%	-0.75%	-1.72%	3.48%	-	-
Horiz. %	77.19%	79.81%	90.49%	100.93%	101.69%	103.48%	100.00%	-
PBT	438,353	491,148	666,774	479,789	814,712	657,735	551,184	-3.74%
YoY %	-10.75%	-26.34%	38.97%	-41.11%	23.87%	19.33%	-	-
Horiz. %	79.53%	89.11%	120.97%	87.05%	147.81%	119.33%	100.00%	-
Tax	-102,753	-114,838	-159,899	-137,606	-231,271	-183,693	-146,035	-5.68%
YoY %	10.52%	28.18%	-16.20%	40.50%	-25.90%	-25.79%	-	-
Horiz. %	70.36%	78.64%	109.49%	94.23%	158.37%	125.79%	100.00%	-
NP	335,600	376,310	506,875	342,183	583,441	474,042	405,149	-3.08%
YoY %	-10.82%	-25.76%	48.13%	-41.35%	23.08%	17.00%	-	-
Horiz. %	82.83%	92.88%	125.11%	84.46%	144.01%	117.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	334,292	372,021	516,379	344,523	588,849	478,606	411,551	-3.40%
YoY %	-10.14%	-27.96%	49.88%	-41.49%	23.03%	16.29%	-	-
Horiz. %	81.23%	90.39%	125.47%	83.71%	143.08%	116.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.44%	23.38%	23.98%	28.68%	28.39%	27.93%	26.49%	-
YoY %	0.26%	-2.50%	-16.39%	1.02%	1.65%	5.44%	-	-
Horiz. %	88.49%	88.26%	90.52%	108.27%	107.17%	105.44%	100.00%	-
Total Cost	2,808,594	2,874,636	3,179,284	3,769,064	3,559,059	3,741,117	3,668,416	-4.34%
YoY %	-2.30%	-9.58%	-15.65%	5.90%	-4.87%	1.98%	-	-
Horiz. %	76.56%	78.36%	86.67%	102.74%	97.02%	101.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,078,359	1,003,271	831,680	614,718	664,287	591,617	662,852	8.44%
YoY %	7.48%	20.63%	35.29%	-7.46%	12.28%	-10.75%	-	-
Horiz. %	162.68%	151.36%	125.47%	92.74%	100.22%	89.25%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Dividend
Div	234,652	208,580	312,858	391,042	468,909	468,711	429,240	-9.56%
YoY %	12.50%	-33.33%	-19.99%	-16.61%	0.04%	9.20%	-	-
Horiz. %	54.67%	48.59%	72.89%	91.10%	109.24%	109.20%	100.00%	-
Div Payout %	70.19%	56.07%	60.59%	113.50%	79.63%	97.93%	104.30%	-
YoY %	25.18%	-7.46%	-46.62%	42.53%	-18.69%	-6.11%	-	-
Horiz. %	67.30%	53.76%	58.09%	108.82%	76.35%	93.89%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Equity
Net Worth	1,078,359	1,003,271	831,680	614,718	664,287	591,617	662,852	8.44%
YoY %	7.48%	20.63%	35.29%	-7.46%	12.28%	-10.75%	-	-
Horiz. %	162.68%	151.36%	125.47%	92.74%	100.22%	89.25%	100.00%	-
NOSH	5,214,506	5,214,506	5,214,506	5,214,314	5,213,883	5,207,900	5,202,920	0.03%
YoY %	0.00%	0.00%	0.00%	0.01%	0.11%	0.10%	-	-
Horiz. %	100.22%	100.22%	100.22%	100.22%	100.21%	100.10%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Ratio Analysis
NP Margin	10.67%	11.58%	13.75%	8.32%	14.08%	11.25%	9.95%	-
YoY %	-7.86%	-15.78%	65.26%	-40.91%	25.16%	13.07%	-	-
Horiz. %	107.24%	116.38%	138.19%	83.62%	141.51%	113.07%	100.00%	-
ROE	31.00%	37.08%	62.09%	56.05%	88.64%	80.90%	62.09%	-
YoY %	-16.40%	-40.28%	10.78%	-36.77%	9.57%	30.29%	-	-
Horiz. %	49.93%	59.72%	100.00%	90.27%	142.76%	130.29%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Per Share
RPS	60.30	62.34	70.69	78.85	79.51	80.94	78.29	-4.25%
YoY %	-3.27%	-11.81%	-10.35%	-0.83%	-1.77%	3.38%	-	-
Horiz. %	77.02%	79.63%	90.29%	100.72%	101.56%	103.38%	100.00%	-
EPS	6.41	7.13	9.90	6.61	11.30	9.19	7.91	-3.44%
YoY %	-10.10%	-27.98%	49.77%	-41.50%	22.96%	16.18%	-	-
Horiz. %	81.04%	90.14%	125.16%	83.57%	142.86%	116.18%	100.00%	-
DPS	4.50	4.00	6.00	7.50	9.00	9.00	8.25	-9.60%
YoY %	12.50%	-33.33%	-20.00%	-16.67%	0.00%	9.09%	-	-
Horiz. %	54.55%	48.48%	72.73%	90.91%	109.09%	109.09%	100.00%	-
NAPS	0.2068	0.1924	0.1595	0.1179	0.1275	0.1136	0.1274	8.40%
YoY %	7.48%	20.63%	35.28%	-7.53%	12.24%	-10.83%	-	-
Horiz. %	162.32%	151.02%	125.20%	92.54%	100.08%	89.17%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,314
RPS	60.24	62.29	70.63	78.77	79.37	80.77	78.05	-4.22%
YoY %	-3.29%	-11.81%	-10.33%	-0.76%	-1.73%	3.48%	-	-
Horiz. %	77.18%	79.81%	90.49%	100.92%	101.69%	103.48%	100.00%	-
EPS	6.41	7.13	9.89	6.60	11.28	9.17	7.89	-3.39%
YoY %	-10.10%	-27.91%	49.85%	-41.49%	23.01%	16.22%	-	-
Horiz. %	81.24%	90.37%	125.35%	83.65%	142.97%	116.22%	100.00%	-
DPS	4.50	4.00	5.99	7.49	8.98	8.98	8.22	-9.54%
YoY %	12.50%	-33.22%	-20.03%	-16.59%	0.00%	9.25%	-	-
Horiz. %	54.74%	48.66%	72.87%	91.12%	109.25%	109.25%	100.00%	-
NAPS	0.2066	0.1922	0.1594	0.1178	0.1273	0.1134	0.127	8.43%
YoY %	7.49%	20.58%	35.31%	-7.46%	12.26%	-10.71%	-	-
Horiz. %	162.68%	151.34%	125.51%	92.76%	100.24%	89.29%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/21	30/10/20	31/10/19	31/10/18	31/10/17	31/10/16	30/10/15	-
Price	0.995	0.73	1.35	1.35	2.81	2.85	2.86	-
P/RPS	1.65	1.17	1.91	1.71	3.53	3.52	3.65	-12.38%
YoY %	41.03%	-38.74%	11.70%	-51.56%	0.28%	-3.56%	-	-
Horiz. %	45.21%	32.05%	52.33%	46.85%	96.71%	96.44%	100.00%	-
P/EPS	15.52	10.23	13.63	20.43	24.86	31.01	36.16	-13.13%
YoY %	51.71%	-24.94%	-33.28%	-17.82%	-19.83%	-14.24%	-	-
Horiz. %	42.92%	28.29%	37.69%	56.50%	68.75%	85.76%	100.00%	-
EY	6.44	9.77	7.34	4.89	4.02	3.22	2.77	15.08%
YoY %	-34.08%	33.11%	50.10%	21.64%	24.84%	16.25%	-	-
Horiz. %	232.49%	352.71%	264.98%	176.53%	145.13%	116.25%	100.00%	-
DY	4.52	5.48	4.44	5.56	3.20	3.16	2.88	7.79%
YoY %	-17.52%	23.42%	-20.14%	73.75%	1.27%	9.72%	-	-
Horiz. %	156.94%	190.28%	154.17%	193.06%	111.11%	109.72%	100.00%	-
P/NAPS	4.81	3.79	8.46	11.45	22.04	25.09	22.45	-22.62%
YoY %	26.91%	-55.20%	-26.11%	-48.05%	-12.16%	11.76%	-	-
Horiz. %	21.43%	16.88%	37.68%	51.00%	98.17%	111.76%	100.00%	-

	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	09/12/21	03/12/20	04/12/19	05/12/18	06/12/17	07/12/16	08/12/15	-
Price	0.965	0.88	1.36	1.29	2.80	2.65	2.86	-
P/RPS	1.60	1.41	1.92	1.64	3.52	3.27	3.65	-12.83%
YoY %	13.48%	-26.56%	17.07%	-53.41%	7.65%	-10.41%	-	-
Horiz. %	43.84%	38.63%	52.60%	44.93%	96.44%	89.59%	100.00%	-
P/EPS	15.05	12.33	13.73	19.52	24.77	28.84	36.16	-13.58%
YoY %	22.06%	-10.20%	-29.66%	-21.19%	-14.11%	-20.24%	-	-
Horiz. %	41.62%	34.10%	37.97%	53.98%	68.50%	79.76%	100.00%	-
EY	6.64	8.11	7.28	5.12	4.04	3.47	2.77	15.67%
YoY %	-18.13%	11.40%	42.19%	26.73%	16.43%	25.27%	-	-
Horiz. %	239.71%	292.78%	262.82%	184.84%	145.85%	125.27%	100.00%	-
DY	4.66	4.55	4.41	5.81	3.21	3.40	2.88	8.34%
YoY %	2.42%	3.17%	-24.10%	81.00%	-5.59%	18.06%	-	-
Horiz. %	161.81%	157.99%	153.12%	201.74%	111.46%	118.06%	100.00%	-
P/NAPS	4.67	4.57	8.53	10.94	21.96	23.33	22.45	-23.00%
YoY %	2.19%	-46.42%	-22.03%	-50.18%	-5.87%	3.92%	-	-
Horiz. %	20.80%	20.36%	38.00%	48.73%	97.82%	103.92%	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