Highlights

[ASTRO] YoY Quarter Result on 2020-07-31 [#2]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 15-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2021
Quarter 31-Jul-2020  [#2]
Profit Trend QoQ -     81.00%    YoY -     -21.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 1,091,006 1,236,382 1,416,439 1,419,749 1,428,342 1,369,045 1,349,153 -3.47%
  YoY % -11.76% -12.71% -0.23% -0.60% 4.33% 1.47% -
  Horiz. % 80.87% 91.64% 104.99% 105.23% 105.87% 101.47% 100.00%
PBT 187,460 220,791 29,204 339,216 168,912 184,246 196,074 -0.75%
  YoY % -15.10% 656.03% -91.39% 100.82% -8.32% -6.03% -
  Horiz. % 95.61% 112.61% 14.89% 173.00% 86.15% 93.97% 100.00%
Tax -50,335 -52,946 -14,515 -94,126 -44,662 -49,231 -59,630 -2.78%
  YoY % 4.93% -264.77% 84.58% -110.75% 9.28% 17.44% -
  Horiz. % 84.41% 88.79% 24.34% 157.85% 74.90% 82.56% 100.00%
NP 137,125 167,845 14,689 245,090 124,250 135,015 136,444 0.08%
  YoY % -18.30% 1,042.66% -94.01% 97.26% -7.97% -1.05% -
  Horiz. % 100.50% 123.01% 10.77% 179.63% 91.06% 98.95% 100.00%
NP to SH 133,649 169,336 16,579 246,342 125,428 137,235 137,659 -0.49%
  YoY % -21.07% 921.39% -93.27% 96.40% -8.60% -0.31% -
  Horiz. % 97.09% 123.01% 12.04% 178.95% 91.12% 99.69% 100.00%
Tax Rate 26.85 % 23.98 % 49.70 % 27.75 % 26.44 % 26.72 % 30.41 % -2.05%
  YoY % 11.97% -51.75% 79.10% 4.95% -1.05% -12.13% -
  Horiz. % 88.29% 78.86% 163.43% 91.25% 86.95% 87.87% 100.00%
Total Cost 953,881 1,068,537 1,401,750 1,174,659 1,304,092 1,234,030 1,212,709 -3.92%
  YoY % -10.73% -23.77% 19.33% -9.93% 5.68% 1.76% -
  Horiz. % 78.66% 88.11% 115.59% 96.86% 107.54% 101.76% 100.00%
Net Worth 938,611 755,554 580,305 679,653 558,440 648,747 597,907 7.80%
  YoY % 24.23% 30.20% -14.62% 21.71% -13.92% 8.50% -
  Horiz. % 156.98% 126.37% 97.06% 113.67% 93.40% 108.50% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 78,217 104,286 130,347 156,242 156,134 142,953 116,880 -6.47%
  YoY % -25.00% -19.99% -16.57% 0.07% 9.22% 22.31% -
  Horiz. % 66.92% 89.22% 111.52% 133.68% 133.58% 122.31% 100.00%
Div Payout % 58.52 % 61.59 % 786.22 % 63.42 % 124.48 % 104.17 % 84.91 % -6.01%
  YoY % -4.98% -92.17% 1,139.70% -49.05% 19.50% 22.68% -
  Horiz. % 68.92% 72.54% 925.95% 74.69% 146.60% 122.68% 100.00%
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 938,611 755,554 580,305 679,653 558,440 648,747 597,907 7.80%
  YoY % 24.23% 30.20% -14.62% 21.71% -13.92% 8.50% -
  Horiz. % 156.98% 126.37% 97.06% 113.67% 93.40% 108.50% 100.00%
NOSH 5,214,506 5,214,314 5,213,883 5,208,076 5,204,481 5,198,295 5,194,679 0.06%
  YoY % 0.00% 0.01% 0.11% 0.07% 0.12% 0.07% -
  Horiz. % 100.38% 100.38% 100.37% 100.26% 100.19% 100.07% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 12.57 % 13.58 % 1.04 % 17.26 % 8.70 % 9.86 % 10.11 % 3.69%
  YoY % -7.44% 1,205.77% -93.97% 98.39% -11.76% -2.47% -
  Horiz. % 124.33% 134.32% 10.29% 170.72% 86.05% 97.53% 100.00%
ROE 14.24 % 22.41 % 2.86 % 36.25 % 22.46 % 21.15 % 23.02 % -7.69%
  YoY % -36.46% 683.57% -92.11% 61.40% 6.19% -8.12% -
  Horiz. % 61.86% 97.35% 12.42% 157.47% 97.57% 91.88% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 20.92 23.71 27.17 27.26 27.44 26.34 25.97 -3.54%
  YoY % -11.77% -12.73% -0.33% -0.66% 4.18% 1.42% -
  Horiz. % 80.55% 91.30% 104.62% 104.97% 105.66% 101.42% 100.00%
EPS 2.56 3.24 0.32 4.73 2.41 2.64 2.65 -0.57%
  YoY % -20.99% 912.50% -93.23% 96.27% -8.71% -0.38% -
  Horiz. % 96.60% 122.26% 12.08% 178.49% 90.94% 99.62% 100.00%
DPS 1.50 2.00 2.50 3.00 3.00 2.75 2.25 -6.53%
  YoY % -25.00% -20.00% -16.67% 0.00% 9.09% 22.22% -
  Horiz. % 66.67% 88.89% 111.11% 133.33% 133.33% 122.22% 100.00%
NAPS 0.1800 0.1449 0.1113 0.1305 0.1073 0.1248 0.1151 7.73%
  YoY % 24.22% 30.19% -14.71% 21.62% -14.02% 8.43% -
  Horiz. % 156.39% 125.89% 96.70% 113.38% 93.22% 108.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 20.92 23.71 27.16 27.23 27.39 26.25 25.87 -3.47%
  YoY % -11.77% -12.70% -0.26% -0.58% 4.34% 1.47% -
  Horiz. % 80.87% 91.65% 104.99% 105.26% 105.88% 101.47% 100.00%
EPS 2.56 3.25 0.32 4.72 2.41 2.63 2.64 -0.51%
  YoY % -21.23% 915.62% -93.22% 95.85% -8.37% -0.38% -
  Horiz. % 96.97% 123.11% 12.12% 178.79% 91.29% 99.62% 100.00%
DPS 1.50 2.00 2.50 3.00 2.99 2.74 2.24 -6.46%
  YoY % -25.00% -20.00% -16.67% 0.33% 9.12% 22.32% -
  Horiz. % 66.96% 89.29% 111.61% 133.93% 133.48% 122.32% 100.00%
NAPS 0.1800 0.1449 0.1113 0.1303 0.1071 0.1244 0.1147 7.79%
  YoY % 24.22% 30.19% -14.58% 21.66% -13.91% 8.46% -
  Horiz. % 156.93% 126.33% 97.04% 113.60% 93.37% 108.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.7950 1.4500 1.8300 2.5800 2.9200 3.0700 3.3600 -
P/RPS 3.80 6.12 6.74 9.46 10.64 11.66 12.94 -18.46%
  YoY % -37.91% -9.20% -28.75% -11.09% -8.75% -9.89% -
  Horiz. % 29.37% 47.30% 52.09% 73.11% 82.23% 90.11% 100.00%
P/EPS 31.02 44.65 575.51 54.55 121.16 116.29 126.79 -20.90%
  YoY % -30.53% -92.24% 955.01% -54.98% 4.19% -8.28% -
  Horiz. % 24.47% 35.22% 453.91% 43.02% 95.56% 91.72% 100.00%
EY 3.22 2.24 0.17 1.83 0.83 0.86 0.79 26.36%
  YoY % 43.75% 1,217.65% -90.71% 120.48% -3.49% 8.86% -
  Horiz. % 407.59% 283.54% 21.52% 231.65% 105.06% 108.86% 100.00%
DY 1.89 1.38 1.37 1.16 1.03 0.90 0.67 18.85%
  YoY % 36.96% 0.73% 18.10% 12.62% 14.44% 34.33% -
  Horiz. % 282.09% 205.97% 204.48% 173.13% 153.73% 134.33% 100.00%
P/NAPS 4.42 10.01 16.44 19.77 27.21 24.60 29.19 -26.97%
  YoY % -55.84% -39.11% -16.84% -27.34% 10.61% -15.72% -
  Horiz. % 15.14% 34.29% 56.32% 67.73% 93.22% 84.28% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 15/09/20 12/09/19 26/09/18 14/09/17 14/09/16 15/09/15 19/09/14 -
Price 0.8050 1.3400 1.6600 2.6300 2.9500 2.9900 3.3800 -
P/RPS 3.85 5.65 6.11 9.65 10.75 11.35 13.01 -18.35%
  YoY % -31.86% -7.53% -36.68% -10.23% -5.29% -12.76% -
  Horiz. % 29.59% 43.43% 46.96% 74.17% 82.63% 87.24% 100.00%
P/EPS 31.41 41.26 522.05 55.60 122.41 113.26 127.55 -20.81%
  YoY % -23.87% -92.10% 838.94% -54.58% 8.08% -11.20% -
  Horiz. % 24.63% 32.35% 409.29% 43.59% 95.97% 88.80% 100.00%
EY 3.18 2.42 0.19 1.80 0.82 0.88 0.78 26.37%
  YoY % 31.40% 1,173.68% -89.44% 119.51% -6.82% 12.82% -
  Horiz. % 407.69% 310.26% 24.36% 230.77% 105.13% 112.82% 100.00%
DY 1.86 1.49 1.51 1.14 1.02 0.92 0.67 18.53%
  YoY % 24.83% -1.32% 32.46% 11.76% 10.87% 37.31% -
  Horiz. % 277.61% 222.39% 225.37% 170.15% 152.24% 137.31% 100.00%
P/NAPS 4.47 9.25 14.91 20.15 27.49 23.96 29.37 -26.91%
  YoY % -51.68% -37.96% -26.00% -26.70% 14.73% -18.42% -
  Horiz. % 15.22% 31.49% 50.77% 68.61% 93.60% 81.58% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS