[ASTRO] YoY TTM Result on 31-Oct-2019 [#3]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

04-Dec-2019

Admission Sponsor

Sponsor

Financial Year

31-Jan-2020

Quarter

31-Oct-2019 [#3]

Profit Trend

QoQ- 2.86%

YoY- 20.61%

Quarter Report

3. AMH Q3 Bursa report_Final.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
TTM Result
Revenue	3,840,679	4,252,916	4,476,590	5,053,960	5,499,500	5,539,988	5,616,964	-6.13%
YoY %	-9.69%	-5.00%	-11.42%	-8.10%	-0.73%	-1.37%	-	-
Horiz. %	68.38%	75.72%	79.70%	89.98%	97.91%	98.63%	100.00%	-
PBT	398,117	640,048	687,054	838,130	738,228	1,002,490	935,941	-13.27%
YoY %	-37.80%	-6.84%	-18.03%	13.53%	-26.36%	7.11%	-	-
Horiz. %	42.54%	68.39%	73.41%	89.55%	78.88%	107.11%	100.00%	-
Tax	-79,620	-152,933	-173,004	-212,614	-215,510	-276,099	-259,087	-17.84%
YoY %	47.94%	11.60%	18.63%	1.34%	21.94%	-6.57%	-	-
Horiz. %	30.73%	59.03%	66.77%	82.06%	83.18%	106.57%	100.00%	-
NP	318,497	487,115	514,050	625,516	522,718	726,391	676,854	-11.80%
YoY %	-34.62%	-5.24%	-17.82%	19.67%	-28.04%	7.32%	-	-
Horiz. %	47.06%	71.97%	75.95%	92.42%	77.23%	107.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	330,871	502,118	510,940	634,777	526,310	733,926	682,372	-11.35%
YoY %	-34.10%	-1.73%	-19.51%	20.61%	-28.29%	7.56%	-	-
Horiz. %	48.49%	73.58%	74.88%	93.03%	77.13%	107.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.00%	23.89%	25.18%	25.37%	29.19%	27.54%	27.68%	-
YoY %	-16.28%	-5.12%	-0.75%	-13.09%	5.99%	-0.51%	-	-
Horiz. %	72.25%	86.31%	90.97%	91.65%	105.46%	99.49%	100.00%	-
Total Cost	3,522,182	3,765,801	3,962,540	4,428,444	4,976,782	4,813,597	4,940,110	-5.48%
YoY %	-6.47%	-4.96%	-10.52%	-11.02%	3.39%	-2.56%	-	-
Horiz. %	71.30%	76.23%	80.21%	89.64%	100.74%	97.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,131,547	1,078,359	1,003,271	831,680	614,718	664,287	591,519	11.41%
YoY %	4.93%	7.48%	20.63%	35.29%	-7.46%	12.30%	-	-
Horiz. %	191.30%	182.30%	169.61%	140.60%	103.92%	112.30%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Dividend
Div	273,761	443,233	286,797	391,073	573,527	650,783	663,594	-13.71%
YoY %	-38.24%	54.55%	-26.66%	-31.81%	-11.87%	-1.93%	-	-
Horiz. %	41.25%	66.79%	43.22%	58.93%	86.43%	98.07%	100.00%	-
Div Payout %	82.74%	88.27%	56.13%	61.61%	108.97%	88.67%	97.25%	-
YoY %	-6.26%	57.26%	-8.89%	-43.46%	22.89%	-8.82%	-	-
Horiz. %	85.08%	90.77%	57.72%	63.35%	112.05%	91.18%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Equity
Net Worth	1,131,547	1,078,359	1,003,271	831,680	614,718	664,287	591,519	11.41%
YoY %	4.93%	7.48%	20.63%	35.29%	-7.46%	12.30%	-	-
Horiz. %	191.30%	182.30%	169.61%	140.60%	103.92%	112.30%	100.00%	-
NOSH	5,214,506	5,214,506	5,214,506	5,214,506	5,214,314	5,213,883	5,207,034	0.02%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	0.13%	-	-
Horiz. %	100.14%	100.14%	100.14%	100.14%	100.14%	100.13%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Ratio Analysis
NP Margin	8.29%	11.45%	11.48%	12.38%	9.50%	13.11%	12.05%	-
YoY %	-27.60%	-0.26%	-7.27%	30.32%	-27.54%	8.80%	-	-
Horiz. %	68.80%	95.02%	95.27%	102.74%	78.84%	108.80%	100.00%	-
ROE	29.24%	46.56%	50.93%	76.32%	85.62%	110.48%	115.36%	-
YoY %	-37.20%	-8.58%	-33.27%	-10.86%	-22.50%	-4.23%	-	-
Horiz. %	25.35%	40.36%	44.15%	66.16%	74.22%	95.77%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Per Share
RPS	73.65	81.56	85.85	96.92	105.48	106.33	107.87	-6.15%
YoY %	-9.70%	-5.00%	-11.42%	-8.12%	-0.80%	-1.43%	-	-
Horiz. %	68.28%	75.61%	79.59%	89.85%	97.78%	98.57%	100.00%	-
EPS	6.35	9.63	9.80	12.17	10.09	14.09	13.10	-11.36%
YoY %	-34.06%	-1.73%	-19.47%	20.61%	-28.39%	7.56%	-	-
Horiz. %	48.47%	73.51%	74.81%	92.90%	77.02%	107.56%	100.00%	-
DPS	5.25	8.50	5.50	7.50	11.00	12.50	12.75	-13.74%
YoY %	-38.24%	54.55%	-26.67%	-31.82%	-12.00%	-1.96%	-	-
Horiz. %	41.18%	66.67%	43.14%	58.82%	86.27%	98.04%	100.00%	-
NAPS	0.217	0.2068	0.1924	0.1595	0.1179	0.1275	0.1136	11.38%
YoY %	4.93%	7.48%	20.63%	35.28%	-7.53%	12.24%	-	-
Horiz. %	191.02%	182.04%	169.37%	140.40%	103.79%	112.24%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,506
RPS	73.59	81.49	85.77	96.84	105.37	106.15	107.62	-6.13%
YoY %	-9.69%	-4.99%	-11.43%	-8.10%	-0.73%	-1.37%	-	-
Horiz. %	68.38%	75.72%	79.70%	89.98%	97.91%	98.63%	100.00%	-
EPS	6.34	9.62	9.79	12.16	10.08	14.06	13.07	-11.35%
YoY %	-34.10%	-1.74%	-19.49%	20.63%	-28.31%	7.57%	-	-
Horiz. %	48.51%	73.60%	74.90%	93.04%	77.12%	107.57%	100.00%	-
DPS	5.25	8.49	5.50	7.49	10.99	12.47	12.71	-13.69%
YoY %	-38.16%	54.36%	-26.57%	-31.85%	-11.87%	-1.89%	-	-
Horiz. %	41.31%	66.80%	43.27%	58.93%	86.47%	98.11%	100.00%	-
NAPS	0.2168	0.2066	0.1922	0.1594	0.1178	0.1273	0.1133	11.41%
YoY %	4.94%	7.49%	20.58%	35.31%	-7.46%	12.36%	-	-
Horiz. %	191.35%	182.35%	169.64%	140.69%	103.97%	112.36%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/22	29/10/21	30/10/20	31/10/19	31/10/18	31/10/17	31/10/16	-
Price	0.675	0.995	0.73	1.35	1.35	2.81	2.85	-
P/RPS	0.92	1.22	0.85	1.39	1.28	2.64	2.64	-16.10%
YoY %	-24.59%	43.53%	-38.85%	8.59%	-51.52%	0.00%	-	-
Horiz. %	34.85%	46.21%	32.20%	52.65%	48.48%	100.00%	100.00%	-
P/EPS	10.64	10.33	7.45	11.09	13.37	19.95	21.75	-11.22%
YoY %	3.00%	38.66%	-32.82%	-17.05%	-32.98%	-8.28%	-	-
Horiz. %	48.92%	47.49%	34.25%	50.99%	61.47%	91.72%	100.00%	-
EY	9.40	9.68	13.42	9.02	7.48	5.01	4.60	12.64%
YoY %	-2.89%	-27.87%	48.78%	20.59%	49.30%	8.91%	-	-
Horiz. %	204.35%	210.43%	291.74%	196.09%	162.61%	108.91%	100.00%	-
DY	7.78	8.54	7.53	5.56	8.15	4.45	4.47	9.67%
YoY %	-8.90%	13.41%	35.43%	-31.78%	83.15%	-0.45%	-	-
Horiz. %	174.05%	191.05%	168.46%	124.38%	182.33%	99.55%	100.00%	-
P/NAPS	3.11	4.81	3.79	8.46	11.45	22.04	25.09	-29.37%
YoY %	-35.34%	26.91%	-55.20%	-26.11%	-48.05%	-12.16%	-	-
Horiz. %	12.40%	19.17%	15.11%	33.72%	45.64%	87.84%	100.00%	-

	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	CAGR
Price Multiplier on Announcement Date
Date	15/12/22	09/12/21	03/12/20	04/12/19	05/12/18	06/12/17	07/12/16	-
Price	0.71	0.965	0.88	1.36	1.29	2.80	2.65	-
P/RPS	0.96	1.18	1.03	1.40	1.22	2.63	2.46	-14.50%
YoY %	-18.64%	14.56%	-26.43%	14.75%	-53.61%	6.91%	-	-
Horiz. %	39.02%	47.97%	41.87%	56.91%	49.59%	106.91%	100.00%	-
P/EPS	11.19	10.02	8.98	11.17	12.78	19.88	20.22	-9.38%
YoY %	11.68%	11.58%	-19.61%	-12.60%	-35.71%	-1.68%	-	-
Horiz. %	55.34%	49.55%	44.41%	55.24%	63.20%	98.32%	100.00%	-
EY	8.94	9.98	11.13	8.95	7.83	5.03	4.95	10.34%
YoY %	-10.42%	-10.33%	24.36%	14.30%	55.67%	1.62%	-	-
Horiz. %	180.61%	201.62%	224.85%	180.81%	158.18%	101.62%	100.00%	-
DY	7.39	8.81	6.25	5.51	8.53	4.46	4.81	7.41%
YoY %	-16.12%	40.96%	13.43%	-35.40%	91.26%	-7.28%	-	-
Horiz. %	153.64%	183.16%	129.94%	114.55%	177.34%	92.72%	100.00%	-
P/NAPS	3.27	4.67	4.57	8.53	10.94	21.96	23.33	-27.91%
YoY %	-29.98%	2.19%	-46.42%	-22.03%	-50.18%	-5.87%	-	-
Horiz. %	14.02%	20.02%	19.59%	36.56%	46.89%	94.13%	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