[ASTRO] YoY Quarter Result on 31-Jan-2019 [#4]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

26-Mar-2019

Admission Sponsor

Sponsor

Financial Year

31-Jan-2019

Quarter

31-Jan-2019 [#4]

Profit Trend

QoQ- -22.72%

YoY- -34.87%

Quarter Report

4. AMH_Q4_FY19_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Quarter Result
Revenue	1,031,286	1,108,722	1,225,644	1,367,801	1,388,253	1,397,488	1,401,806	-4.98%
YoY %	-6.98%	-9.54%	-10.39%	-1.47%	-0.66%	-0.31%	-	-
Horiz. %	73.57%	79.09%	87.43%	97.57%	99.03%	99.69%	100.00%	-
PBT	152,361	201,695	195,906	171,356	258,439	187,778	278,206	-9.53%
YoY %	-24.46%	2.95%	14.33%	-33.70%	37.63%	-32.50%	-	-
Horiz. %	54.77%	72.50%	70.42%	61.59%	92.89%	67.50%	100.00%	-
Tax	-27,334	-50,180	-58,166	-52,715	-77,904	-44,828	-75,394	-15.54%
YoY %	45.53%	13.73%	-10.34%	32.33%	-73.78%	40.54%	-	-
Horiz. %	36.25%	66.56%	77.15%	69.92%	103.33%	59.46%	100.00%	-
NP	125,027	151,515	137,740	118,641	180,535	142,950	202,812	-7.73%
YoY %	-17.48%	10.00%	16.10%	-34.28%	26.29%	-29.52%	-	-
Horiz. %	61.65%	74.71%	67.92%	58.50%	89.02%	70.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,586	167,826	138,919	118,398	181,787	145,077	203,766	-7.62%
YoY %	-24.57%	20.81%	17.33%	-34.87%	25.30%	-28.80%	-	-
Horiz. %	62.12%	82.36%	68.18%	58.10%	89.21%	71.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.94%	24.88%	29.69%	30.76%	30.14%	23.87%	27.10%	-
YoY %	-27.89%	-16.20%	-3.48%	2.06%	26.27%	-11.92%	-	-
Horiz. %	66.20%	91.81%	109.56%	113.51%	111.22%	88.08%	100.00%	-
Total Cost	906,259	957,207	1,087,904	1,249,160	1,207,718	1,254,538	1,198,994	-4.55%
YoY %	-5.32%	-12.01%	-12.91%	3.43%	-3.73%	4.63%	-	-
Horiz. %	75.58%	79.83%	90.73%	104.18%	100.73%	104.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,125,290	1,077,838	855,700	585,046	653,821	628,666	612,857	10.64%
YoY %	4.40%	25.96%	46.26%	-10.52%	4.00%	2.58%	-	-
Horiz. %	183.61%	175.87%	139.62%	95.46%	106.68%	102.58%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Dividend
Div	117,326	208,580	78,217	78,214	182,485	181,996	194,929	-8.10%
YoY %	-43.75%	166.67%	0.00%	-57.14%	0.27%	-6.63%	-	-
Horiz. %	60.19%	107.00%	40.13%	40.12%	93.62%	93.37%	100.00%	-
Div Payout %	92.69%	124.28%	56.30%	66.06%	100.38%	125.45%	95.66%	-
YoY %	-25.42%	120.75%	-14.77%	-34.19%	-19.98%	31.14%	-	-
Horiz. %	96.90%	129.92%	58.85%	69.06%	104.93%	131.14%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Equity
Net Worth	1,125,290	1,077,838	855,700	585,046	653,821	628,666	612,857	10.64%
YoY %	4.40%	25.96%	46.26%	-10.52%	4.00%	2.58%	-	-
Horiz. %	183.61%	175.87%	139.62%	95.46%	106.68%	102.58%	100.00%	-
NOSH	5,214,506	5,214,506	5,214,506	5,214,314	5,213,883	5,199,892	5,198,112	0.05%
YoY %	0.00%	0.00%	0.00%	0.01%	0.27%	0.03%	-	-
Horiz. %	100.32%	100.32%	100.32%	100.31%	100.30%	100.03%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Ratio Analysis
NP Margin	12.12%	13.67%	11.24%	8.67%	13.00%	10.23%	14.47%	-
YoY %	-11.34%	21.62%	29.64%	-33.31%	27.08%	-29.30%	-	-
Horiz. %	83.76%	94.47%	77.68%	59.92%	89.84%	70.70%	100.00%	-
ROE	11.25%	15.57%	16.23%	20.24%	27.80%	23.08%	33.25%	-
YoY %	-27.75%	-4.07%	-19.81%	-27.19%	20.45%	-30.59%	-	-
Horiz. %	33.83%	46.83%	48.81%	60.87%	83.61%	69.41%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Per Share
RPS	19.78	21.26	23.50	26.23	26.63	26.88	26.97	-5.03%
YoY %	-6.96%	-9.53%	-10.41%	-1.50%	-0.93%	-0.33%	-	-
Horiz. %	73.34%	78.83%	87.13%	97.26%	98.74%	99.67%	100.00%	-
EPS	2.43	3.22	2.66	2.27	3.49	2.79	3.92	-7.65%
YoY %	-24.53%	21.05%	17.18%	-34.96%	25.09%	-28.83%	-	-
Horiz. %	61.99%	82.14%	67.86%	57.91%	89.03%	71.17%	100.00%	-
DPS	2.25	4.00	1.50	1.50	3.50	3.50	3.75	-8.15%
YoY %	-43.75%	166.67%	0.00%	-57.14%	0.00%	-6.67%	-	-
Horiz. %	60.00%	106.67%	40.00%	40.00%	93.33%	93.33%	100.00%	-
NAPS	0.2158	0.2067	0.1641	0.1122	0.1254	0.1209	0.1179	10.59%
YoY %	4.40%	25.96%	46.26%	-10.53%	3.72%	2.54%	-	-
Horiz. %	183.04%	175.32%	139.19%	95.17%	106.36%	102.54%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,314
RPS	19.76	21.24	23.48	26.21	26.60	26.78	26.86	-4.98%
YoY %	-6.97%	-9.54%	-10.42%	-1.47%	-0.67%	-0.30%	-	-
Horiz. %	73.57%	79.08%	87.42%	97.58%	99.03%	99.70%	100.00%	-
EPS	2.43	3.22	2.66	2.27	3.48	2.78	3.90	-7.57%
YoY %	-24.53%	21.05%	17.18%	-34.77%	25.18%	-28.72%	-	-
Horiz. %	62.31%	82.56%	68.21%	58.21%	89.23%	71.28%	100.00%	-
DPS	2.25	4.00	1.50	1.50	3.50	3.49	3.73	-8.07%
YoY %	-43.75%	166.67%	0.00%	-57.14%	0.29%	-6.43%	-	-
Horiz. %	60.32%	107.24%	40.21%	40.21%	93.83%	93.57%	100.00%	-
NAPS	0.2156	0.2065	0.164	0.1121	0.1253	0.1205	0.1174	10.65%
YoY %	4.41%	25.91%	46.30%	-10.53%	3.98%	2.64%	-	-
Horiz. %	183.65%	175.89%	139.69%	95.49%	106.73%	102.64%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	-
Price	0.96	0.85	1.20	1.68	2.60	2.72	2.79	-
P/RPS	4.85	4.00	5.11	6.40	9.76	10.12	10.35	-11.85%
YoY %	21.25%	-21.72%	-20.16%	-34.43%	-3.56%	-2.22%	-	-
Horiz. %	46.86%	38.65%	49.37%	61.84%	94.30%	97.78%	100.00%	-
P/EPS	39.55	26.41	45.04	73.99	74.57	97.49	71.17	-9.31%
YoY %	49.75%	-41.36%	-39.13%	-0.78%	-23.51%	36.98%	-	-
Horiz. %	55.57%	37.11%	63.29%	103.96%	104.78%	136.98%	100.00%	-
EY	2.53	3.79	2.22	1.35	1.34	1.03	1.41	10.22%
YoY %	-33.25%	70.72%	64.44%	0.75%	30.10%	-26.95%	-	-
Horiz. %	179.43%	268.79%	157.45%	95.74%	95.04%	73.05%	100.00%	-
DY	2.34	4.71	1.25	0.89	1.35	1.29	1.34	9.72%
YoY %	-50.32%	276.80%	40.45%	-34.07%	4.65%	-3.73%	-	-
Horiz. %	174.63%	351.49%	93.28%	66.42%	100.75%	96.27%	100.00%	-
P/NAPS	4.45	4.11	7.31	14.97	20.73	22.50	23.66	-24.28%
YoY %	8.27%	-43.78%	-51.17%	-27.79%	-7.87%	-4.90%	-	-
Horiz. %	18.81%	17.37%	30.90%	63.27%	87.62%	95.10%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	31/03/22	25/03/21	25/03/20	26/03/19	28/03/18	28/03/17	22/03/16	-
Price	1.10	0.92	0.83	1.53	2.02	2.87	3.00	-
P/RPS	5.56	4.33	3.53	5.83	7.59	10.68	11.12	-10.90%
YoY %	28.41%	22.66%	-39.45%	-23.19%	-28.93%	-3.96%	-	-
Horiz. %	50.00%	38.94%	31.74%	52.43%	68.26%	96.04%	100.00%	-
P/EPS	45.31	28.59	31.16	67.38	57.94	102.87	76.53	-8.35%
YoY %	58.48%	-8.25%	-53.75%	16.29%	-43.68%	34.42%	-	-
Horiz. %	59.21%	37.36%	40.72%	88.04%	75.71%	134.42%	100.00%	-
EY	2.21	3.50	3.21	1.48	1.73	0.97	1.31	9.09%
YoY %	-36.86%	9.03%	116.89%	-14.45%	78.35%	-25.95%	-	-
Horiz. %	168.70%	267.18%	245.04%	112.98%	132.06%	74.05%	100.00%	-
DY	2.05	4.35	1.81	0.98	1.73	1.22	1.25	8.58%
YoY %	-52.87%	140.33%	84.69%	-43.35%	41.80%	-2.40%	-	-
Horiz. %	164.00%	348.00%	144.80%	78.40%	138.40%	97.60%	100.00%	-
P/NAPS	5.10	4.45	5.06	13.64	16.11	23.74	25.45	-23.48%
YoY %	14.61%	-12.06%	-62.90%	-15.33%	-32.14%	-6.72%	-	-
Horiz. %	20.04%	17.49%	19.88%	53.60%	63.30%	93.28%	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