[ASTRO] YoY Annualized Quarter Result on 30-Apr-2019 [#1]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

25-Jun-2019

Admission Sponsor

Sponsor

Financial Year

31-Jan-2020

Quarter

30-Apr-2019 [#1]

Profit Trend

QoQ- 52.25%

YoY- 0.84%

Quarter Report

1. AMH_Q1_FY20_Report_FINAL.PDF

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Annualized Quarter Result
Revenue	3,848,356	4,245,824	4,211,576	4,937,608	5,243,760	5,304,376	5,451,124	-5.63%
YoY %	-9.36%	0.81%	-14.70%	-5.84%	-1.14%	-2.69%	-	-
Horiz. %	70.60%	77.89%	77.26%	90.58%	96.20%	97.31%	100.00%	-
PBT	507,740	746,344	387,424	906,012	939,564	1,078,000	1,120,292	-12.35%
YoY %	-31.97%	92.64%	-57.24%	-3.57%	-12.84%	-3.78%	-	-
Horiz. %	45.32%	66.62%	34.58%	80.87%	83.87%	96.22%	100.00%	-
Tax	-124,652	-175,424	-95,592	-228,752	-244,064	-308,592	-315,740	-14.34%
YoY %	28.94%	-83.51%	58.21%	6.27%	20.91%	2.26%	-	-
Horiz. %	39.48%	55.56%	30.28%	72.45%	77.30%	97.74%	100.00%	-
NP	383,088	570,920	291,832	677,260	695,500	769,408	804,552	-11.62%
YoY %	-32.90%	95.63%	-56.91%	-2.62%	-9.61%	-4.37%	-	-
Horiz. %	47.62%	70.96%	36.27%	84.18%	86.45%	95.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	400,072	564,984	295,364	704,784	698,916	783,292	808,696	-11.06%
YoY %	-29.19%	91.28%	-58.09%	0.84%	-10.77%	-3.14%	-	-
Horiz. %	49.47%	69.86%	36.52%	87.15%	86.43%	96.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.55%	23.50%	24.67%	25.25%	25.98%	28.63%	28.18%	-
YoY %	4.47%	-4.74%	-2.30%	-2.81%	-9.26%	1.60%	-	-
Horiz. %	87.12%	83.39%	87.54%	89.60%	92.19%	101.60%	100.00%	-
Total Cost	3,465,268	3,674,904	3,919,744	4,260,348	4,548,260	4,534,968	4,646,572	-4.76%
YoY %	-5.70%	-6.25%	-7.99%	-6.33%	0.29%	-2.40%	-	-
Horiz. %	74.58%	79.09%	84.36%	91.69%	97.88%	97.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,176,392	1,165,963	880,208	692,982	684,582	642,674	577,863	12.57%
YoY %	0.89%	32.46%	27.02%	1.23%	6.52%	11.22%	-	-
Horiz. %	203.58%	201.77%	152.32%	119.92%	118.47%	111.22%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Dividend
Div	260,725	312,870	208,580	417,145	521,388	624,967	625,280	-13.56%
YoY %	-16.67%	50.00%	-50.00%	-19.99%	-16.57%	-0.05%	-	-
Horiz. %	41.70%	50.04%	33.36%	66.71%	83.38%	99.95%	100.00%	-
Div Payout %	65.17%	55.38%	70.62%	59.19%	74.60%	79.79%	77.32%	-
YoY %	17.68%	-21.58%	19.31%	-20.66%	-6.50%	3.19%	-	-
Horiz. %	84.29%	71.62%	91.33%	76.55%	96.48%	103.19%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Equity
Net Worth	1,176,392	1,165,963	880,208	692,982	684,582	642,674	577,863	12.57%
YoY %	0.89%	32.46%	27.02%	1.23%	6.52%	11.22%	-	-
Horiz. %	203.58%	201.77%	152.32%	119.92%	118.47%	111.22%	100.00%	-
NOSH	5,214,506	5,214,506	5,214,506	5,214,314	5,213,883	5,208,058	5,210,669	0.01%
YoY %	0.00%	0.00%	0.00%	0.01%	0.11%	-0.05%	-	-
Horiz. %	100.07%	100.07%	100.07%	100.07%	100.06%	99.95%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Ratio Analysis
NP Margin	9.95%	13.45%	6.93%	13.72%	13.26%	14.51%	14.76%	-
YoY %	-26.02%	94.08%	-49.49%	3.47%	-8.61%	-1.69%	-	-
Horiz. %	67.41%	91.12%	46.95%	92.95%	89.84%	98.31%	100.00%	-
ROE	34.01%	48.46%	33.56%	101.70%	102.09%	121.88%	139.95%	-
YoY %	-29.82%	44.40%	-67.00%	-0.38%	-16.24%	-12.91%	-	-
Horiz. %	24.30%	34.63%	23.98%	72.67%	72.95%	87.09%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Per Share
RPS	73.80	81.42	80.77	94.69	100.57	101.85	104.61	-5.64%
YoY %	-9.36%	0.80%	-14.70%	-5.85%	-1.26%	-2.64%	-	-
Horiz. %	70.55%	77.83%	77.21%	90.52%	96.14%	97.36%	100.00%	-
EPS	7.68	10.84	5.68	13.52	13.40	15.04	15.52	-11.05%
YoY %	-29.15%	90.85%	-57.99%	0.90%	-10.90%	-3.09%	-	-
Horiz. %	49.48%	69.85%	36.60%	87.11%	86.34%	96.91%	100.00%	-
DPS	5.00	6.00	4.00	8.00	10.00	12.00	12.00	-13.57%
YoY %	-16.67%	50.00%	-50.00%	-20.00%	-16.67%	0.00%	-	-
Horiz. %	41.67%	50.00%	33.33%	66.67%	83.33%	100.00%	100.00%	-
NAPS	0.2256	0.2236	0.1688	0.1329	0.1313	0.1234	0.1109	12.55%
YoY %	0.89%	32.46%	27.01%	1.22%	6.40%	11.27%	-	-
Horiz. %	203.43%	201.62%	152.21%	119.84%	118.39%	111.27%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,314
RPS	73.74	81.35	80.70	94.61	100.47	101.64	104.45	-5.63%
YoY %	-9.35%	0.81%	-14.70%	-5.83%	-1.15%	-2.69%	-	-
Horiz. %	70.60%	77.88%	77.26%	90.58%	96.19%	97.31%	100.00%	-
EPS	7.67	10.83	5.66	13.50	13.39	15.01	15.50	-11.05%
YoY %	-29.18%	91.34%	-58.07%	0.82%	-10.79%	-3.16%	-	-
Horiz. %	49.48%	69.87%	36.52%	87.10%	86.39%	96.84%	100.00%	-
DPS	5.00	5.99	4.00	7.99	9.99	11.97	11.98	-13.54%
YoY %	-16.53%	49.75%	-49.94%	-20.02%	-16.54%	-0.08%	-	-
Horiz. %	41.74%	50.00%	33.39%	66.69%	83.39%	99.92%	100.00%	-
NAPS	0.2254	0.2234	0.1687	0.1328	0.1312	0.1231	0.1107	12.57%
YoY %	0.90%	32.42%	27.03%	1.22%	6.58%	11.20%	-	-
Horiz. %	203.61%	201.81%	152.39%	119.96%	118.52%	111.20%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/22	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	-
Price	1.00	0.99	0.945	1.45	1.91	2.70	2.77	-
P/RPS	1.35	1.22	1.17	1.53	1.90	2.65	2.65	-10.62%
YoY %	10.66%	4.27%	-23.53%	-19.47%	-28.30%	0.00%	-	-
Horiz. %	50.94%	46.04%	44.15%	57.74%	71.70%	100.00%	100.00%	-
P/EPS	13.03	9.14	16.68	10.73	14.25	17.95	17.85	-5.10%
YoY %	42.56%	-45.20%	55.45%	-24.70%	-20.61%	0.56%	-	-
Horiz. %	73.00%	51.20%	93.45%	60.11%	79.83%	100.56%	100.00%	-
EY	7.67	10.94	5.99	9.32	7.02	5.57	5.60	5.37%
YoY %	-29.89%	82.64%	-35.73%	32.76%	26.03%	-0.54%	-	-
Horiz. %	136.96%	195.36%	106.96%	166.43%	125.36%	99.46%	100.00%	-
DY	5.00	6.06	4.23	5.52	5.24	4.44	4.33	2.42%
YoY %	-17.49%	43.26%	-23.37%	5.34%	18.02%	2.54%	-	-
Horiz. %	115.47%	139.95%	97.69%	127.48%	121.02%	102.54%	100.00%	-
P/NAPS	4.43	4.43	5.60	10.91	14.55	21.88	24.98	-25.03%
YoY %	0.00%	-20.89%	-48.67%	-25.02%	-33.50%	-12.41%	-	-
Horiz. %	17.73%	17.73%	22.42%	43.67%	58.25%	87.59%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	21/06/22	22/06/21	18/06/20	25/06/19	06/06/18	14/06/17	31/05/16	-
Price	0.94	1.25	0.98	1.51	1.83	2.67	2.76	-
P/RPS	1.27	1.54	1.21	1.59	1.82	2.62	2.64	-11.47%
YoY %	-17.53%	27.27%	-23.90%	-12.64%	-30.53%	-0.76%	-	-
Horiz. %	48.11%	58.33%	45.83%	60.23%	68.94%	99.24%	100.00%	-
P/EPS	12.25	11.54	17.30	11.17	13.65	17.75	17.78	-6.01%
YoY %	6.15%	-33.29%	54.88%	-18.17%	-23.10%	-0.17%	-	-
Horiz. %	68.90%	64.90%	97.30%	62.82%	76.77%	99.83%	100.00%	-
EY	8.16	8.67	5.78	8.95	7.33	5.63	5.62	6.40%
YoY %	-5.88%	50.00%	-35.42%	22.10%	30.20%	0.18%	-	-
Horiz. %	145.20%	154.27%	102.85%	159.25%	130.43%	100.18%	100.00%	-
DY	5.32	4.80	4.08	5.30	5.46	4.49	4.35	3.41%
YoY %	10.83%	17.65%	-23.02%	-2.93%	21.60%	3.22%	-	-
Horiz. %	122.30%	110.34%	93.79%	121.84%	125.52%	103.22%	100.00%	-
P/NAPS	4.17	5.59	5.81	11.36	13.94	21.64	24.89	-25.74%
YoY %	-25.40%	-3.79%	-48.86%	-18.51%	-35.58%	-13.06%	-	-
Horiz. %	16.75%	22.46%	23.34%	45.64%	56.01%	86.94%	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