[ASTRO] QoQ TTM Result on 31-Jul-2019 [#2]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

12-Sep-2019

Admission Sponsor

Sponsor

Financial Year

31-Jan-2020

Quarter

31-Jul-2019 [#2]

Profit Trend

QoQ- 32.89%

YoY- 18.73%

Quarter Report

2. AMH Q2 Bursa report_Final.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
TTM Result
Revenue	4,730,295	4,911,803	5,053,960	5,222,453	5,402,510	5,479,048	5,499,500	-9.56%
YoY %	-3.70%	-2.81%	-3.23%	-3.33%	-1.40%	-0.37%	-	-
Horiz. %	86.01%	89.31%	91.90%	94.96%	98.24%	99.63%	100.00%	-
PBT	733,033	862,680	838,130	834,344	642,757	651,145	738,228	-0.47%
YoY %	-15.03%	2.93%	0.45%	29.81%	-1.29%	-11.80%	-	-
Horiz. %	99.30%	116.86%	113.53%	113.02%	87.07%	88.20%	100.00%	-
Tax	-184,775	-218,065	-212,614	-224,924	-186,493	-190,321	-215,510	-9.75%
YoY %	15.27%	-2.56%	5.47%	-20.61%	2.01%	11.69%	-	-
Horiz. %	85.74%	101.19%	98.66%	104.37%	86.54%	88.31%	100.00%	-
NP	548,258	644,615	625,516	609,420	456,264	460,824	522,718	3.23%
YoY %	-14.95%	3.05%	2.64%	33.57%	-0.99%	-11.84%	-	-
Horiz. %	104.89%	123.32%	119.67%	116.59%	87.29%	88.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	552,943	655,298	634,777	617,145	464,388	462,921	526,310	3.34%
YoY %	-15.62%	3.23%	2.86%	32.89%	0.32%	-12.04%	-	-
Horiz. %	105.06%	124.51%	120.61%	117.26%	88.23%	87.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.21%	25.28%	25.37%	26.96%	29.01%	29.23%	29.19%	-
YoY %	-0.28%	-0.35%	-5.90%	-7.07%	-0.75%	0.14%	-	-
Horiz. %	86.37%	86.61%	86.91%	92.36%	99.38%	100.14%	100.00%	-
Total Cost	4,182,037	4,267,188	4,428,444	4,613,033	4,946,246	5,018,224	4,976,782	-10.96%
YoY %	-2.00%	-3.64%	-4.00%	-6.74%	-1.43%	0.83%	-	-
Horiz. %	84.03%	85.74%	88.98%	92.69%	99.39%	100.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	880,208	855,700	831,680	755,554	692,982	585,046	614,718	27.06%
YoY %	2.86%	2.89%	10.08%	9.03%	18.45%	-4.83%	-	-
Horiz. %	143.19%	139.20%	135.29%	122.91%	112.73%	95.17%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Dividend
Div	338,934	391,076	391,073	417,134	443,195	469,256	573,527	-29.60%
YoY %	-13.33%	0.00%	-6.25%	-5.88%	-5.55%	-18.18%	-	-
Horiz. %	59.10%	68.19%	68.19%	72.73%	77.28%	81.82%	100.00%	-
Div Payout %	61.30%	59.68%	61.61%	67.59%	95.44%	101.37%	108.97%	-
YoY %	2.71%	-3.13%	-8.85%	-29.18%	-5.85%	-6.97%	-	-
Horiz. %	56.25%	54.77%	56.54%	62.03%	87.58%	93.03%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Equity
Net Worth	880,208	855,700	831,680	755,554	692,982	585,046	614,718	27.06%
YoY %	2.86%	2.89%	10.08%	9.03%	18.45%	-4.83%	-	-
Horiz. %	143.19%	139.20%	135.29%	122.91%	112.73%	95.17%	100.00%	-
NOSH	5,214,506	5,214,506	5,214,506	5,214,314	5,214,314	5,214,314	5,214,314	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Ratio Analysis
NP Margin	11.59%	13.12%	12.38%	11.67%	8.45%	8.41%	9.50%	-
YoY %	-11.66%	5.98%	6.08%	38.11%	0.48%	-11.47%	-	-
Horiz. %	122.00%	138.11%	130.32%	122.84%	88.95%	88.53%	100.00%	-
ROE	62.82%	76.58%	76.32%	81.68%	67.01%	79.13%	85.62%	-
YoY %	-17.97%	0.34%	-6.56%	21.89%	-15.32%	-7.58%	-	-
Horiz. %	73.37%	89.44%	89.14%	95.40%	78.26%	92.42%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Per Share
RPS	90.71	94.19	96.92	100.16	103.61	105.08	105.48	-9.57%
YoY %	-3.69%	-2.82%	-3.23%	-3.33%	-1.40%	-0.38%	-	-
Horiz. %	86.00%	89.30%	91.88%	94.96%	98.23%	99.62%	100.00%	-
EPS	10.60	12.57	12.17	11.84	8.91	8.88	10.09	3.34%
YoY %	-15.67%	3.29%	2.79%	32.88%	0.34%	-11.99%	-	-
Horiz. %	105.05%	124.58%	120.61%	117.34%	88.31%	88.01%	100.00%	-
DPS	6.50	7.50	7.50	8.00	8.50	9.00	11.00	-29.60%
YoY %	-13.33%	0.00%	-6.25%	-5.88%	-5.56%	-18.18%	-	-
Horiz. %	59.09%	68.18%	68.18%	72.73%	77.27%	81.82%	100.00%	-
NAPS	0.1688	0.1641	0.1595	0.1449	0.1329	0.1122	0.1179	27.05%
YoY %	2.86%	2.88%	10.08%	9.03%	18.45%	-4.83%	-	-
Horiz. %	143.17%	139.19%	135.28%	122.90%	112.72%	95.17%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,314
RPS	90.64	94.11	96.84	100.07	103.52	104.98	105.37	-9.55%
YoY %	-3.69%	-2.82%	-3.23%	-3.33%	-1.39%	-0.37%	-	-
Horiz. %	86.02%	89.31%	91.90%	94.97%	98.24%	99.63%	100.00%	-
EPS	10.59	12.56	12.16	11.82	8.90	8.87	10.08	3.34%
YoY %	-15.68%	3.29%	2.88%	32.81%	0.34%	-12.00%	-	-
Horiz. %	105.06%	124.60%	120.63%	117.26%	88.29%	88.00%	100.00%	-
DPS	6.49	7.49	7.49	7.99	8.49	8.99	10.99	-29.63%
YoY %	-13.35%	0.00%	-6.26%	-5.89%	-5.56%	-18.20%	-	-
Horiz. %	59.05%	68.15%	68.15%	72.70%	77.25%	81.80%	100.00%	-
NAPS	0.1687	0.164	0.1594	0.1448	0.1328	0.1121	0.1178	27.07%
YoY %	2.87%	2.89%	10.08%	9.04%	18.47%	-4.84%	-	-
Horiz. %	143.21%	139.22%	135.31%	122.92%	112.73%	95.16%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	-
Price	0.945	1.20	1.35	1.45	1.45	1.68	1.35	-
P/RPS	1.04	1.27	1.39	1.45	1.40	1.60	1.28	-12.93%
YoY %	-18.11%	-8.63%	-4.14%	3.57%	-12.50%	25.00%	-	-
Horiz. %	81.25%	99.22%	108.59%	113.28%	109.38%	125.00%	100.00%	-
P/EPS	8.91	9.55	11.09	12.25	16.28	18.92	13.37	-23.72%
YoY %	-6.70%	-13.89%	-9.47%	-24.75%	-13.95%	41.51%	-	-
Horiz. %	66.64%	71.43%	82.95%	91.62%	121.77%	141.51%	100.00%	-
EY	11.22	10.47	9.02	8.16	6.14	5.28	7.48	31.06%
YoY %	7.16%	16.08%	10.54%	32.90%	16.29%	-29.41%	-	-
Horiz. %	150.00%	139.97%	120.59%	109.09%	82.09%	70.59%	100.00%	-
DY	6.88	6.25	5.56	5.52	5.86	5.36	8.15	-10.68%
YoY %	10.08%	12.41%	0.72%	-5.80%	9.33%	-34.23%	-	-
Horiz. %	84.42%	76.69%	68.22%	67.73%	71.90%	65.77%	100.00%	-
P/NAPS	5.60	7.31	8.46	10.01	10.91	14.97	11.45	-37.95%
YoY %	-23.39%	-13.59%	-15.48%	-8.25%	-27.12%	30.74%	-	-
Horiz. %	48.91%	63.84%	73.89%	87.42%	95.28%	130.74%	100.00%	-

	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	CAGR
Price Multiplier on Announcement Date
Date	18/06/20	25/03/20	04/12/19	12/09/19	25/06/19	26/03/19	05/12/18	-
Price	0.98	0.83	1.36	1.34	1.51	1.53	1.29	-
P/RPS	1.08	0.88	1.40	1.34	1.46	1.46	1.22	-7.81%
YoY %	22.73%	-37.14%	4.48%	-8.22%	0.00%	19.67%	-	-
Horiz. %	88.52%	72.13%	114.75%	109.84%	119.67%	119.67%	100.00%	-
P/EPS	9.24	6.60	11.17	11.32	16.95	17.23	12.78	-19.46%
YoY %	40.00%	-40.91%	-1.33%	-33.22%	-1.63%	34.82%	-	-
Horiz. %	72.30%	51.64%	87.40%	88.58%	132.63%	134.82%	100.00%	-
EY	10.82	15.14	8.95	8.83	5.90	5.80	7.83	24.08%
YoY %	-28.53%	69.16%	1.36%	49.66%	1.72%	-25.93%	-	-
Horiz. %	138.19%	193.36%	114.30%	112.77%	75.35%	74.07%	100.00%	-
DY	6.63	9.04	5.51	5.97	5.63	5.88	8.53	-15.47%
YoY %	-26.66%	64.07%	-7.71%	6.04%	-4.25%	-31.07%	-	-
Horiz. %	77.73%	105.98%	64.60%	69.99%	66.00%	68.93%	100.00%	-
P/NAPS	5.81	5.06	8.53	9.25	11.36	13.64	10.94	-34.44%
YoY %	14.82%	-40.68%	-7.78%	-18.57%	-16.72%	24.68%	-	-
Horiz. %	53.11%	46.25%	77.97%	84.55%	103.84%	124.68%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos