[ASTRO] YoY TTM Result on 31-Oct-2020 [#3]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

03-Dec-2020

Admission Sponsor

Sponsor

Financial Year

31-Jan-2021

Quarter

31-Oct-2020 [#3]

Profit Trend

QoQ- -1.22%

YoY- -19.51%

Quarter Report

AMH FY21Q3 Bursa Report_final.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
TTM Result
Revenue	3,580,169	3,840,679	4,252,916	4,476,590	5,053,960	5,499,500	5,539,988	-7.01%
YoY %	-6.78%	-9.69%	-5.00%	-11.42%	-8.10%	-0.73%	-	-
Horiz. %	64.62%	69.33%	76.77%	80.81%	91.23%	99.27%	100.00%	-
PBT	46,202	398,117	640,048	687,054	838,130	738,228	1,002,490	-40.10%
YoY %	-88.39%	-37.80%	-6.84%	-18.03%	13.53%	-26.36%	-	-
Horiz. %	4.61%	39.71%	63.85%	68.53%	83.60%	73.64%	100.00%	-
Tax	-45,848	-79,620	-152,933	-173,004	-212,614	-215,510	-276,099	-25.85%
YoY %	42.42%	47.94%	11.60%	18.63%	1.34%	21.94%	-	-
Horiz. %	16.61%	28.84%	55.39%	62.66%	77.01%	78.06%	100.00%	-
NP	354	318,497	487,115	514,050	625,516	522,718	726,391	-71.93%
YoY %	-99.89%	-34.62%	-5.24%	-17.82%	19.67%	-28.04%	-	-
Horiz. %	0.05%	43.85%	67.06%	70.77%	86.11%	71.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,248	330,871	502,118	510,940	634,777	526,310	733,926	-36.67%
YoY %	-85.72%	-34.10%	-1.73%	-19.51%	20.61%	-28.29%	-	-
Horiz. %	6.44%	45.08%	68.42%	69.62%	86.49%	71.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	99.23%	20.00%	23.89%	25.18%	25.37%	29.19%	27.54%	-
YoY %	396.15%	-16.28%	-5.12%	-0.75%	-13.09%	5.99%	-	-
Horiz. %	360.31%	72.62%	86.75%	91.43%	92.12%	105.99%	100.00%	-
Total Cost	3,579,815	3,522,182	3,765,801	3,962,540	4,428,444	4,976,782	4,813,597	-4.81%
YoY %	1.64%	-6.47%	-4.96%	-10.52%	-11.02%	3.39%	-	-
Horiz. %	74.37%	73.17%	78.23%	82.32%	92.00%	103.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,081,903	1,131,547	1,078,359	1,003,271	831,680	614,718	664,287	8.46%
YoY %	-4.39%	4.93%	7.48%	20.63%	35.29%	-7.46%	-	-
Horiz. %	162.87%	170.34%	162.33%	151.03%	125.20%	92.54%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Dividend
Div	13,036	273,761	443,233	286,797	391,073	573,527	650,783	-47.87%
YoY %	-95.24%	-38.24%	54.55%	-26.66%	-31.81%	-11.87%	-	-
Horiz. %	2.00%	42.07%	68.11%	44.07%	60.09%	88.13%	100.00%	-
Div Payout %	27.59%	82.74%	88.27%	56.13%	61.61%	108.97%	88.67%	-
YoY %	-66.65%	-6.26%	57.26%	-8.89%	-43.46%	22.89%	-	-
Horiz. %	31.12%	93.31%	99.55%	63.30%	69.48%	122.89%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Equity
Net Worth	1,081,903	1,131,547	1,078,359	1,003,271	831,680	614,718	664,287	8.46%
YoY %	-4.39%	4.93%	7.48%	20.63%	35.29%	-7.46%	-	-
Horiz. %	162.87%	170.34%	162.33%	151.03%	125.20%	92.54%	100.00%	-
NOSH	5,219,023	5,214,506	5,214,506	5,214,506	5,214,506	5,214,314	5,213,883	0.01%
YoY %	0.09%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.10%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Ratio Analysis
NP Margin	0.01%	8.29%	11.45%	11.48%	12.38%	9.50%	13.11%	-
YoY %	-99.88%	-27.60%	-0.26%	-7.27%	30.32%	-27.54%	-	-
Horiz. %	0.08%	63.23%	87.34%	87.57%	94.43%	72.46%	100.00%	-
ROE	4.37%	29.24%	46.56%	50.93%	76.32%	85.62%	110.48%	-
YoY %	-85.05%	-37.20%	-8.58%	-33.27%	-10.86%	-22.50%	-	-
Horiz. %	3.96%	26.47%	42.14%	46.10%	69.08%	77.50%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Per Share
RPS	68.60	73.65	81.56	85.85	96.92	105.48	106.33	-7.04%
YoY %	-6.86%	-9.70%	-5.00%	-11.42%	-8.12%	-0.80%	-	-
Horiz. %	64.52%	69.27%	76.70%	80.74%	91.15%	99.20%	100.00%	-
EPS	0.91	6.35	9.63	9.80	12.17	10.09	14.09	-36.64%
YoY %	-85.67%	-34.06%	-1.73%	-19.47%	20.61%	-28.39%	-	-
Horiz. %	6.46%	45.07%	68.35%	69.55%	86.37%	71.61%	100.00%	-
DPS	0.25	5.25	8.50	5.50	7.50	11.00	12.50	-47.88%
YoY %	-95.24%	-38.24%	54.55%	-26.67%	-31.82%	-12.00%	-	-
Horiz. %	2.00%	42.00%	68.00%	44.00%	60.00%	88.00%	100.00%	-
NAPS	0.2073	0.217	0.2068	0.1924	0.1595	0.1179	0.1275	8.43%
YoY %	-4.47%	4.93%	7.48%	20.63%	35.28%	-7.53%	-	-
Horiz. %	162.59%	170.20%	162.20%	150.90%	125.10%	92.47%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,506
RPS	68.64	73.64	81.54	85.83	96.90	105.44	106.22	-7.01%
YoY %	-6.79%	-9.69%	-5.00%	-11.42%	-8.10%	-0.73%	-	-
Horiz. %	64.62%	69.33%	76.77%	80.80%	91.23%	99.27%	100.00%	-
EPS	0.91	6.34	9.63	9.80	12.17	10.09	14.07	-36.63%
YoY %	-85.65%	-34.16%	-1.73%	-19.47%	20.61%	-28.29%	-	-
Horiz. %	6.47%	45.06%	68.44%	69.65%	86.50%	71.71%	100.00%	-
DPS	0.25	5.25	8.50	5.50	7.50	11.00	12.48	-47.87%
YoY %	-95.24%	-38.24%	54.55%	-26.67%	-31.82%	-11.86%	-	-
Horiz. %	2.00%	42.07%	68.11%	44.07%	60.10%	88.14%	100.00%	-
NAPS	0.2074	0.2169	0.2067	0.1924	0.1595	0.1179	0.1274	8.45%
YoY %	-4.38%	4.93%	7.43%	20.63%	35.28%	-7.46%	-	-
Horiz. %	162.79%	170.25%	162.24%	151.02%	125.20%	92.54%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/23	31/10/22	29/10/21	30/10/20	31/10/19	31/10/18	31/10/17	-
Price	0.415	0.675	0.995	0.73	1.35	1.35	2.81	-
P/RPS	0.60	0.92	1.22	0.85	1.39	1.28	2.64	-21.87%
YoY %	-34.78%	-24.59%	43.53%	-38.85%	8.59%	-51.52%	-	-
Horiz. %	22.73%	34.85%	46.21%	32.20%	52.65%	48.48%	100.00%	-
P/EPS	45.84	10.64	10.33	7.45	11.09	13.37	19.95	14.86%
YoY %	330.83%	3.00%	38.66%	-32.82%	-17.05%	-32.98%	-	-
Horiz. %	229.77%	53.33%	51.78%	37.34%	55.59%	67.02%	100.00%	-
EY	2.18	9.40	9.68	13.42	9.02	7.48	5.01	-12.94%
YoY %	-76.81%	-2.89%	-27.87%	48.78%	20.59%	49.30%	-	-
Horiz. %	43.51%	187.62%	193.21%	267.86%	180.04%	149.30%	100.00%	-
DY	0.60	7.78	8.54	7.53	5.56	8.15	4.45	-28.38%
YoY %	-92.29%	-8.90%	13.41%	35.43%	-31.78%	83.15%	-	-
Horiz. %	13.48%	174.83%	191.91%	169.21%	124.94%	183.15%	100.00%	-
P/NAPS	2.00	3.11	4.81	3.79	8.46	11.45	22.04	-32.95%
YoY %	-35.69%	-35.34%	26.91%	-55.20%	-26.11%	-48.05%	-	-
Horiz. %	9.07%	14.11%	21.82%	17.20%	38.38%	51.95%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Announcement Date
Date	14/12/23	15/12/22	09/12/21	03/12/20	04/12/19	05/12/18	06/12/17	-
Price	0.365	0.71	0.965	0.88	1.36	1.29	2.80	-
P/RPS	0.53	0.96	1.18	1.03	1.40	1.22	2.63	-23.42%
YoY %	-44.79%	-18.64%	14.56%	-26.43%	14.75%	-53.61%	-	-
Horiz. %	20.15%	36.50%	44.87%	39.16%	53.23%	46.39%	100.00%	-
P/EPS	40.32	11.19	10.02	8.98	11.17	12.78	19.88	12.50%
YoY %	260.32%	11.68%	11.58%	-19.61%	-12.60%	-35.71%	-	-
Horiz. %	202.82%	56.29%	50.40%	45.17%	56.19%	64.29%	100.00%	-
EY	2.48	8.94	9.98	11.13	8.95	7.83	5.03	-11.11%
YoY %	-72.26%	-10.42%	-10.33%	24.36%	14.30%	55.67%	-	-
Horiz. %	49.30%	177.73%	198.41%	221.27%	177.93%	155.67%	100.00%	-
DY	0.68	7.39	8.81	6.25	5.51	8.53	4.46	-26.89%
YoY %	-90.80%	-16.12%	40.96%	13.43%	-35.40%	91.26%	-	-
Horiz. %	15.25%	165.70%	197.53%	140.13%	123.54%	191.26%	100.00%	-
P/NAPS	1.76	3.27	4.67	4.57	8.53	10.94	21.96	-34.32%
YoY %	-46.18%	-29.98%	2.19%	-46.42%	-22.03%	-50.18%	-	-
Horiz. %	8.01%	14.89%	21.27%	20.81%	38.84%	49.82%	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