ASTRO MALAYSIA HOLDINGS |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.3 MYR | 0.00% |
|
0.00% | -24.05% |
| Mar. 22 | Astro Malaysia's Profit, Revenue Drop in Fiscal Q4; Shares Rise 3% | MT |
| Mar. 22 | Astro Malaysia Seeks Seeks Shareholder Nod to Renew Transactions Authority; Shares Rise 3% | MT |
Valuation
| Fiscal Period: January | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,760 | 6,257 | 4,432 | 5,006 | 3,207 | 1,566 | - | - |
| Enterprise Value (EV) 1 | 12,047 | 9,113 | 6,711 | 7,336 | 6,361 | 4,910 | 4,220 | 3,906 |
| P/E ratio | 18.9 x | 9.52 x | 8.25 x | 10.9 x | 12.6 x | 51.4 x | 8.52 x | 7.11 x |
| Yield | 5.36% | 6.25% | 6.47% | 7.03% | 4.88% | 8.33% | 4.19% | 5.67% |
| Capitalization / Revenue | 1.6 x | 1.27 x | 1.02 x | 1.2 x | 0.84 x | 0.55 x | 0.47 x | 0.48 x |
| EV / Revenue | 2.2 x | 1.86 x | 1.54 x | 1.76 x | 1.67 x | 1.43 x | 1.28 x | 1.19 x |
| EV / EBITDA | 7.51 x | 5.29 x | 4.56 x | 5.7 x | 6.08 x | 5.48 x | 4.33 x | 3.86 x |
| EV / FCF | 9.33 x | 7.92 x | 5.23 x | 10.6 x | 8.45 x | 7.71 x | 4.79 x | 4.23 x |
| FCF Yield | 10.7% | 12.6% | 19.1% | 9.42% | 11.8% | 13% | 20.9% | 23.7% |
| Price to Book | 15 x | 7.31 x | 4.11 x | 4.45 x | 2.99 x | 1.7 x | 1.27 x | 1.05 x |
| Nbr of stocks (in thousands) | 5,214,315 | 5,214,507 | 5,214,507 | 5,214,507 | 5,214,507 | 5,219,023 | - | - |
| Reference price 2 | 1.680 | 1.200 | 0.8500 | 0.9600 | 0.6150 | 0.3000 | 0.3000 | 0.3000 |
| Announcement Date | 3/26/19 | 3/25/20 | 3/25/21 | 3/31/22 | 3/27/23 | 3/21/24 | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Enero | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,479 | 4,912 | 4,360 | 4,176 | 3,800 | 3,436 | 3,304 | 3,270 |
| EBITDA 1 | 1,605 | 1,723 | 1,472 | 1,286 | 1,046 | 896.6 | 973.6 | 1,012 |
| EBIT 1 | 931.7 | 1,072 | 876.1 | 754.2 | 417 | 361.2 | 402.2 | 468.1 |
| Operating Margin | 17% | 21.83% | 20.1% | 18.06% | 10.97% | 10.51% | 12.17% | 14.31% |
| Earnings before Tax (EBT) 1 | 651.1 | 862.7 | 692.8 | 590.7 | 289 | 63.2 | 241.9 | 283.6 |
| Net income 1 | 462.9 | 655.3 | 539.8 | 460.9 | 210.5 | 36.8 | 185.4 | 229.4 |
| Net margin | 8.45% | 13.34% | 12.38% | 11.04% | 5.54% | 1.07% | 5.61% | 7.01% |
| EPS 2 | 0.0890 | 0.1260 | 0.1030 | 0.0880 | 0.0490 | 0.007000 | 0.0352 | 0.0422 |
| Free Cash Flow 1 | 1,292 | 1,150 | 1,282 | 690.8 | 752.7 | 636.8 | 880.1 | 924.1 |
| FCF margin | 23.58% | 23.42% | 29.41% | 16.54% | 19.81% | 18.53% | 26.64% | 28.26% |
| FCF Conversion (EBITDA) | 80.5% | 66.76% | 87.14% | 53.72% | 71.97% | 71.02% | 90.4% | 91.31% |
| FCF Conversion (Net income) | 279.07% | 175.51% | 237.55% | 149.88% | 357.58% | 1,730.43% | 474.66% | 402.9% |
| Dividend per Share 2 | 0.0900 | 0.0750 | 0.0550 | 0.0675 | 0.0300 | 0.0300 | 0.0126 | 0.0170 |
| Announcement Date | 3/26/19 | 3/25/20 | 3/25/21 | 3/31/22 | 3/27/23 | 3/21/24 | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Enero | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q4 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | 990.7 |
| EBITDA 1 | - | - | - | - | 183 |
| EBIT | - | - | - | - | - |
| Operating Margin | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | 228.4 | 105.9 | 126.6 | - | - |
| Net margin | - | - | - | - | - |
| EPS | 0.0440 | 0.0200 | - | - | - |
| Dividend per Share | - | - | 0.0225 | 0.0375 | - |
| Announcement Date | 9/21/21 | 12/9/21 | 3/31/22 | 3/31/22 | 3/27/23 |
1MYR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: Enero | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 3,287 | 2,856 | 2,278 | 2,330 | 3,154 | 3,031 | 2,654 | 2,341 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.048 x | 1.658 x | 1.548 x | 1.812 x | 3.016 x | 3.381 x | 2.726 x | 2.313 x |
| Free Cash Flow 1 | 1,292 | 1,150 | 1,282 | 691 | 753 | 637 | 880 | 924 |
| ROE (net income / shareholders' equity) | 74.7% | 90.9% | 55.8% | 41.8% | 19.1% | 11.9% | 15% | 15.8% |
| ROA (Net income/ Total Assets) | 7.06% | 10.5% | 9.01% | 8.3% | 3.82% | 2.28% | 3.78% | 5.04% |
| Assets 1 | 6,554 | 6,229 | 5,992 | 5,555 | 5,513 | 1,615 | 4,899 | 4,548 |
| Book Value Per Share 2 | 0.1100 | 0.1600 | 0.2100 | 0.2200 | 0.2100 | 0.2100 | 0.2400 | 0.2900 |
| Cash Flow per Share 2 | 0.3600 | 0.3100 | 0.3200 | 0.2500 | 0.2500 | 0.2100 | 0.2100 | 0.2300 |
| Capex 1 | 608 | 489 | 401 | 594 | 555 | 446 | 186 | 174 |
| Capex / Sales | 11.09% | 9.96% | 9.19% | 14.22% | 14.6% | 12.99% | 5.62% | 5.32% |
| Announcement Date | 3/26/19 | 3/25/20 | 3/25/21 | 3/31/22 | 3/27/23 | 3/21/24 | - | - |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
10
Last Close Price
0.3
MYR
Average target price
0.326
MYR
Spread / Average Target
+8.67%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -24.05% | 328M | |
| +24.85% | 207B | |
| +9.98% | 16.08B | |
| -19.47% | 8.36B | |
| -15.67% | 7.93B | |
| 0.00% | 4.58B | |
| +37.01% | 4.24B | |
| +11.41% | 3.5B | |
| +0.19% | 3.4B | |
| +46.62% | 2.68B |
- Stock Market
- Equities
- ASTRO Stock
- Financials Astro Malaysia Holdings
