25 XP   0   0   10

Astro Malaysia Holdings Bhd
Buy, Hold or Sell?

Let's analyse Astro Malaysia Holdings Bhd together

PenkeI guess you are interested in Astro Malaysia Holdings Bhd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Astro Malaysia Holdings Bhd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Astro Malaysia Holdings Bhd

I send you an email if I find something interesting about Astro Malaysia Holdings Bhd.

Quick analysis of Astro Malaysia Holdings Bhd (30 sec.)










What can you expect buying and holding a share of Astro Malaysia Holdings Bhd? (30 sec.)

How much money do you get?

How much money do you get?
RM0.00
When do you have the money?
1 year
How often do you get paid?
97.5%

What is your share worth?

Current worth
RM0.22
Expected worth in 1 year
RM0.21
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
RM0.01
Return On Investment
1.5%

For what price can you sell your share?

Current Price per Share
RM0.37
Expected price per share
RM0 - RM0.405
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Astro Malaysia Holdings Bhd (5 min.)




Live pricePrice per Share (EOD)

RM0.37

Intrinsic Value Per Share

RM-0.52 - RM1.53

Total Value Per Share

RM-0.30 - RM1.75

2. Growth of Astro Malaysia Holdings Bhd (5 min.)




Is Astro Malaysia Holdings Bhd growing?

Current yearPrevious yearGrowGrow %
How rich?$247.2m$258.8m-$13.6m-5.6%

How much money is Astro Malaysia Holdings Bhd making?

Current yearPrevious yearGrowGrow %
Making money$3.1m$23m-$19.8m-621.9%
Net Profit Margin1.6%10.9%--

How much money comes from the company's main activities?

3. Financial Health of Astro Malaysia Holdings Bhd (5 min.)




4. Comparing to competitors in the Entertainment industry (5 min.)




  Industry Rankings (Entertainment)  

3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Astro Malaysia Holdings Bhd? (5 min.)

Welcome investor! Astro Malaysia Holdings Bhd's management wants to use your money to grow the business. In return you get a share of Astro Malaysia Holdings Bhd.

What can you expect buying and holding a share of Astro Malaysia Holdings Bhd?

First you should know what it really means to hold a share of Astro Malaysia Holdings Bhd. And how you can make/lose money.

Speculation

The Price per Share of Astro Malaysia Holdings Bhd is RM0.37. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Astro Malaysia Holdings Bhd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Astro Malaysia Holdings Bhd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is RM0.22. Based on the TTM, the Book Value Change Per Share is RM0.00 per quarter. Based on the YOY, the Book Value Change Per Share is RM0.00 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is RM0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Astro Malaysia Holdings Bhd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 RM% of Price per ShareRM% of Price per ShareRM% of Price per ShareRM% of Price per ShareRM% of Price per Share
Usd Eps0.000.3%0.000.3%0.001.2%0.001.2%0.011.4%
Usd Book Value Change Per Share0.000.2%0.00-0.2%0.000.2%0.000.3%0.000.2%
Usd Dividend Per Share0.000.1%0.000.3%0.000.9%0.000.9%0.001.3%
Usd Total Gains Per Share0.000.4%0.000.1%0.001.2%0.001.2%0.011.5%
Usd Price Per Share0.11-0.14-0.21-0.22-0.41-
Price to Earnings Ratio29.65-63.43-11.78-21.80-26.73-
Price-to-Total Gains Ratio85.76-96.84-48.08-55.51-77.55-
Price to Book Ratio2.43-2.88-4.17-5.48-14.44-
Price-to-Total Gains Ratio85.76-96.84-48.08-55.51-77.55-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.079291
Number of shares12611
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (12611 shares)3.7155.55
Gains per Year (12611 shares)14.83222.18
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
154-39517349212
2108-782034599434
3162-11735518148656
4215-15650691198878
5269-195658642471100
6323-2348010362971322
7377-2739512093461544
8431-31211013823961766
9485-35112515554451988
10538-39014017274942210

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%46.00.00.0100.0%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%15.05.00.075.0%25.015.00.062.5%29.015.02.063.0%
Dividend per Share3.00.01.075.0%11.00.01.091.7%19.00.01.095.0%39.00.01.097.5%44.00.02.095.7%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%44.01.01.095.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Astro Malaysia Holdings Bhd

About Astro Malaysia Holdings Bhd

Astro Malaysia Holdings Berhad, an investment holding company, operates as a content and entertainment company in Malaysia and internationally. The company operates through Television, Radio, Home Shopping, and Others segments. It provides television and radio broadcasting; film library licensing; content creation, aggregation, and distribution; magazine publication and distribution; multimedia interactive services; and digital media services. The company also engages in the creation and aggregation, distribution, and monetization of content verticals; management of commercial radio and broadcasting stations; and home shopping business. In addition, it organizes trade related projects, as well as engages in the marketing, soliciting, and airtime sale activities; produces and distributes television programs and films; and offers management, advertising agency, talent management, sound recording, music publishing, and training and related services. Further, the company provides in-house banking and contact center services; rents buildings; develops and licenses multimedia and interactive applications; creates, produces, acquires, and syndicates news and information-based content, and end-to-end channel management for distribution across various platforms; and offers subtitling and/or dubbing services. It also operates Astro Fibre that offers internet services; sooka, a streaming service for live sports; Astro GO, a companion streaming app to stream on demand titles; NJOI, a freemium service that offers free TV channels; AstroBIZ, a customizable content and connectivity solution; and radio under the Astro Radio brand, as well as digital brands, including SYOK, Gempak, Xuan, Ulagam, and AWANI. The company was founded in 1996 and is based in Kuala Lumpur, Malaysia.

Fundamental data was last updated by Penke on 2023-11-19 20:10:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Astro Malaysia Holdings Bhd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Astro Malaysia Holdings Bhd earns for each RM1 of revenue.

  • Above 10% is considered healthy but always compare Astro Malaysia Holdings Bhd to the Entertainment industry mean.
  • A Net Profit Margin of 2.7% means that RM0.03 for each RM1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Astro Malaysia Holdings Bhd:

  • The MRQ is 2.7%. The company is making a profit. +1
  • The TTM is 1.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM1.6%+1.1%
TTM1.6%YOY10.9%-9.3%
TTM1.6%5Y9.7%-8.1%
5Y9.7%10Y10.3%-0.6%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%-0.2%+2.9%
TTM1.6%-3.7%+5.3%
YOY10.9%-2.0%+12.9%
5Y9.7%-11.5%+21.2%
10Y10.3%-8.3%+18.6%
1.1.2. Return on Assets

Shows how efficient Astro Malaysia Holdings Bhd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Astro Malaysia Holdings Bhd to the Entertainment industry mean.
  • 0.4% Return on Assets means that Astro Malaysia Holdings Bhd generated RM0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Astro Malaysia Holdings Bhd:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.3%+0.2%
TTM0.3%YOY2.0%-1.7%
TTM0.3%5Y1.8%-1.6%
5Y1.8%10Y2.0%-0.2%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%-+0.4%
TTM0.3%-0.4%+0.7%
YOY2.0%-0.1%+2.1%
5Y1.8%-0.8%+2.6%
10Y2.0%-0.5%+2.5%
1.1.3. Return on Equity

Shows how efficient Astro Malaysia Holdings Bhd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Astro Malaysia Holdings Bhd to the Entertainment industry mean.
  • 2.1% Return on Equity means Astro Malaysia Holdings Bhd generated RM0.02 for each RM1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Astro Malaysia Holdings Bhd:

  • The MRQ is 2.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.1%TTM1.3%+0.7%
TTM1.3%YOY9.4%-8.1%
TTM1.3%5Y12.4%-11.0%
5Y12.4%10Y18.1%-5.7%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%0.3%+1.8%
TTM1.3%-0.2%+1.5%
YOY9.4%0.2%+9.2%
5Y12.4%-1.4%+13.8%
10Y18.1%-1.0%+19.1%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Astro Malaysia Holdings Bhd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Astro Malaysia Holdings Bhd is operating .

  • Measures how much profit Astro Malaysia Holdings Bhd makes for each RM1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Astro Malaysia Holdings Bhd to the Entertainment industry mean.
  • An Operating Margin of 11.2% means the company generated RM0.11  for each RM1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Astro Malaysia Holdings Bhd:

  • The MRQ is 11.2%. The company is operating less efficient.
  • The TTM is 12.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.2%TTM12.1%-0.9%
TTM12.1%YOY14.0%-1.9%
TTM12.1%5Y13.7%-1.6%
5Y13.7%10Y8.9%+4.8%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ11.2%3.8%+7.4%
TTM12.1%2.8%+9.3%
YOY14.0%1.7%+12.3%
5Y13.7%-2.5%+16.2%
10Y8.9%-1.2%+10.1%
1.2.2. Operating Ratio

Measures how efficient Astro Malaysia Holdings Bhd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Entertainment industry mean).
  • An Operation Ratio of 0.89 means that the operating costs are RM0.89 for each RM1 in net sales.

Let's take a look of the Operating Ratio trends of Astro Malaysia Holdings Bhd:

  • The MRQ is 0.889. The company is less efficient in keeping operating costs low.
  • The TTM is 0.893. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.889TTM0.893-0.004
TTM0.893YOY0.817+0.076
TTM0.8935Y0.820+0.073
5Y0.82010Y0.816+0.004
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8891.300-0.411
TTM0.8931.300-0.407
YOY0.8171.312-0.495
5Y0.8201.409-0.589
10Y0.8161.267-0.451
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Astro Malaysia Holdings Bhd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Astro Malaysia Holdings Bhd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Entertainment industry mean).
  • A Current Ratio of 0.86 means the company has RM0.86 in assets for each RM1 in short-term debts.

Let's take a look of the Current Ratio trends of Astro Malaysia Holdings Bhd:

  • The MRQ is 0.856. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.828. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.856TTM0.828+0.028
TTM0.828YOY0.795+0.033
TTM0.8285Y0.915-0.087
5Y0.91510Y0.979-0.065
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8561.124-0.268
TTM0.8281.140-0.312
YOY0.7951.219-0.424
5Y0.9151.259-0.344
10Y0.9791.276-0.297
1.3.2. Quick Ratio

Measures if Astro Malaysia Holdings Bhd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Astro Malaysia Holdings Bhd to the Entertainment industry mean.
  • A Quick Ratio of 1.13 means the company can pay off RM1.13 for each RM1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Astro Malaysia Holdings Bhd:

  • The MRQ is 1.131. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.055. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.131TTM1.055+0.076
TTM1.055YOY1.075-0.021
TTM1.0555Y1.195-0.141
5Y1.19510Y1.044+0.151
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1310.540+0.591
TTM1.0550.615+0.440
YOY1.0750.734+0.341
5Y1.1950.756+0.439
10Y1.0440.778+0.266
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Astro Malaysia Holdings Bhd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Astro Malaysia Holdings Bhd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Astro Malaysia Holdings Bhd to Entertainment industry mean.
  • A Debt to Asset Ratio of 0.80 means that Astro Malaysia Holdings Bhd assets are financed with 79.6% credit (debt) and the remaining percentage (100% - 79.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Astro Malaysia Holdings Bhd:

  • The MRQ is 0.796. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.801. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.796TTM0.801-0.005
TTM0.801YOY0.779+0.022
TTM0.8015Y0.821-0.019
5Y0.82110Y0.863-0.042
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7960.569+0.227
TTM0.8010.565+0.236
YOY0.7790.551+0.228
5Y0.8210.554+0.267
10Y0.8630.525+0.338
1.4.2. Debt to Equity Ratio

Measures if Astro Malaysia Holdings Bhd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Astro Malaysia Holdings Bhd to the Entertainment industry mean.
  • A Debt to Equity ratio of 398.1% means that company has RM3.98 debt for each RM1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Astro Malaysia Holdings Bhd:

  • The MRQ is 3.981. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.156. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.981TTM4.156-0.175
TTM4.156YOY3.756+0.400
TTM4.1565Y5.351-1.195
5Y5.35110Y7.584-2.233
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9811.202+2.779
TTM4.1561.196+2.960
YOY3.7561.150+2.606
5Y5.3511.289+4.062
10Y7.5841.325+6.259
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Astro Malaysia Holdings Bhd

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every RM1 in earnings Astro Malaysia Holdings Bhd generates.

  • Above 15 is considered overpriced but always compare Astro Malaysia Holdings Bhd to the Entertainment industry mean.
  • A PE ratio of 29.65 means the investor is paying RM29.65 for every RM1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Astro Malaysia Holdings Bhd:

  • The EOD is 20.508. Based on the earnings, the company is fair priced.
  • The MRQ is 29.653. Based on the earnings, the company is overpriced. -1
  • The TTM is 63.432. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD20.508MRQ29.653-9.145
MRQ29.653TTM63.432-33.779
TTM63.432YOY11.777+51.655
TTM63.4325Y21.803+41.629
5Y21.80310Y26.733-4.930
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD20.508-0.022+20.530
MRQ29.653-0.005+29.658
TTM63.432-0.318+63.750
YOY11.7773.302+8.475
5Y21.8035.434+16.369
10Y26.73313.268+13.465
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Astro Malaysia Holdings Bhd:

  • The EOD is 2.737. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.958. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 5.105. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.737MRQ3.958-1.221
MRQ3.958TTM5.105-1.146
TTM5.105YOY6.993-1.888
TTM5.1055Y6.082-0.977
5Y6.08210Y9.212-3.130
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD2.7370.759+1.978
MRQ3.9580.728+3.230
TTM5.1051.441+3.664
YOY6.9930.439+6.554
5Y6.0821.348+4.734
10Y9.212-0.397+9.609
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Astro Malaysia Holdings Bhd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Entertainment industry mean).
  • A PB ratio of 2.43 means the investor is paying RM2.43 for each RM1 in book value.

Let's take a look of the Price to Book Ratio trends of Astro Malaysia Holdings Bhd:

  • The EOD is 1.678. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.426. Based on the equity, the company is underpriced. +1
  • The TTM is 2.884. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.678MRQ2.426-0.748
MRQ2.426TTM2.884-0.458
TTM2.884YOY4.168-1.284
TTM2.8845Y5.483-2.599
5Y5.48310Y14.439-8.956
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD1.6781.353+0.325
MRQ2.4261.340+1.086
TTM2.8841.424+1.460
YOY4.1681.566+2.602
5Y5.4831.714+3.769
10Y14.4392.487+11.952
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Astro Malaysia Holdings Bhd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.004-0.004+196%0.004-10%0.005-18%0.003+32%
Book Value Per Share--0.2210.219+1%0.231-5%0.200+10%0.161+37%
Current Ratio--0.8560.828+3%0.795+8%0.915-6%0.979-13%
Debt To Asset Ratio--0.7960.801-1%0.779+2%0.821-3%0.863-8%
Debt To Equity Ratio--3.9814.156-4%3.756+6%5.351-26%7.584-48%
Dividend Per Share--0.0020.005-50%0.016-85%0.016-84%0.023-89%
Eps--0.0050.005-6%0.021-78%0.021-79%0.025-82%
Free Cash Flow Per Share--0.0340.032+6%0.038-10%0.046-27%0.054-37%
Free Cash Flow To Equity Per Share--0.012-0.006+148%-0.002+119%-0.005+141%-0.005+146%
Gross Profit Margin---2.343-8.831+277%0.253-1025%-1.533-35%-0.876-63%
Intrinsic Value_10Y_max--1.526--------
Intrinsic Value_10Y_min---0.523--------
Intrinsic Value_1Y_max--0.207--------
Intrinsic Value_1Y_min--0.118--------
Intrinsic Value_3Y_max--0.580--------
Intrinsic Value_3Y_min--0.209--------
Intrinsic Value_5Y_max--0.904--------
Intrinsic Value_5Y_min--0.140--------
Market Cap1931037317.120-45%2799227000.0003297959017.500-15%5028586940.240-44%5276870876.540-47%9984254768.910-72%
Net Profit Margin--0.0270.016+66%0.109-75%0.097-72%0.103-74%
Operating Margin--0.1120.121-7%0.140-20%0.137-18%0.089+26%
Operating Ratio--0.8890.8930%0.817+9%0.820+8%0.816+9%
Pb Ratio1.678-45%2.4262.884-16%4.168-42%5.483-56%14.439-83%
Pe Ratio20.508-45%29.65363.432-53%11.777+152%21.803+36%26.733+11%
Price Per Share0.370-45%0.5350.630-15%0.963-44%1.011-47%1.913-72%
Price To Free Cash Flow Ratio2.737-45%3.9585.105-22%6.993-43%6.082-35%9.212-57%
Price To Total Gains Ratio59.310-45%85.75996.840-11%48.075+78%55.510+54%77.551+11%
Quick Ratio--1.1311.055+7%1.075+5%1.195-5%1.044+8%
Return On Assets--0.0040.003+59%0.020-79%0.018-77%0.020-79%
Return On Equity--0.0210.013+55%0.094-78%0.124-83%0.181-88%
Total Gains Per Share--0.0060.001+355%0.020-69%0.021-70%0.025-75%
Usd Book Value--247259340.000245192202.200+1%258845523.075-4%223659659.650+11%179746134.063+38%
Usd Book Value Change Per Share--0.001-0.001+196%0.001-10%0.001-18%0.001+32%
Usd Book Value Per Share--0.0470.047+1%0.050-5%0.043+10%0.034+37%
Usd Dividend Per Share--0.0010.001-50%0.003-85%0.003-84%0.005-89%
Usd Eps--0.0010.001-6%0.004-78%0.005-79%0.005-82%
Usd Free Cash Flow--37888240.00035651537.325+6%42032909.150-10%51651818.225-27%60252277.265-37%
Usd Free Cash Flow Per Share--0.0070.007+6%0.008-10%0.010-27%0.012-37%
Usd Free Cash Flow To Equity Per Share--0.002-0.001+148%0.000+119%-0.001+141%-0.001+146%
Usd Market Cap413821297.059-45%599874346.100706752617.450-15%1077626181.293-44%1130833428.843-47%2139625796.977-72%
Usd Price Per Share0.079-45%0.1150.135-15%0.206-44%0.217-47%0.410-72%
Usd Profit--5057480.0003187069.600+59%23006551.525-78%23402427.915-78%27534555.158-82%
Usd Revenue--186398140.000197036259.875-5%210918346.000-12%233061504.255-20%261473398.255-29%
Usd Total Gains Per Share--0.0010.000+355%0.004-69%0.004-70%0.005-75%
 EOD+4 -4MRQTTM+26 -10YOY+8 -285Y+11 -2510Y+15 -21

3.2. Fundamental Score

Let's check the fundamental score of Astro Malaysia Holdings Bhd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.508
Price to Book Ratio (EOD)Between0-11.678
Net Profit Margin (MRQ)Greater than00.027
Operating Margin (MRQ)Greater than00.112
Quick Ratio (MRQ)Greater than11.131
Current Ratio (MRQ)Greater than10.856
Debt to Asset Ratio (MRQ)Less than10.796
Debt to Equity Ratio (MRQ)Less than13.981
Return on Equity (MRQ)Greater than0.150.021
Return on Assets (MRQ)Greater than0.050.004
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Astro Malaysia Holdings Bhd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5030.352
Ma 20Greater thanMa 500.399
Ma 50Greater thanMa 1000.418
Ma 100Greater thanMa 2000.467
OpenGreater thanClose0.365
Total0/5 (0.0%)



Latest Balance Sheet

Balance Sheet of 2023-07-31. Currency in MYR. All numbers in thousands.

Summary
Total Assets5,667,400
Total Liabilities4,513,600
Total Stockholder Equity1,133,800
 As reported
Total Liabilities 4,513,600
Total Stockholder Equity+ 1,133,800
Total Assets = 5,667,400

Assets

Total Assets5,667,400
Total Current Assets1,388,300
Long-term Assets1,388,300
Total Current Assets
Cash And Cash Equivalents 120,000
Short-term Investments 570,300
Net Receivables 573,700
Inventory 18,300
Other Current Assets 39,000
Total Current Assets  (as reported)1,388,300
Total Current Assets  (calculated)1,321,300
+/- 67,000
Long-term Assets
Property Plant Equipment 2,188,300
Intangible Assets 1,856,500
Other Assets 119,300
Long-term Assets  (as reported)4,279,100
Long-term Assets  (calculated)4,164,100
+/- 115,000

Liabilities & Shareholders' Equity

Total Current Liabilities1,622,100
Long-term Liabilities2,891,500
Total Stockholder Equity1,133,800
Total Current Liabilities
Short-term Debt 682,400
Short Long Term Debt 498,400
Accounts payable 674,700
Other Current Liabilities 100
Total Current Liabilities  (as reported)1,622,100
Total Current Liabilities  (calculated)1,855,600
+/- 233,500
Long-term Liabilities
Long term Debt Total 2,550,300
Long-term Liabilities  (as reported)2,891,500
Long-term Liabilities  (calculated)2,550,300
+/- 341,200
Total Stockholder Equity
Common Stock6,730,700
Retained Earnings -129,900
Other Stockholders Equity -5,467,000
Total Stockholder Equity (as reported)1,133,800
Total Stockholder Equity (calculated)1,133,800
+/-0
Other
Capital Stock6,730,700
Cash And Equivalents120,000
Cash and Short Term Investments 690,300
Common Stock Shares Outstanding 5,232,200
Current Deferred Revenue264,900
Liabilities and Stockholders Equity 5,667,400
Net Debt 3,112,800
Net Invested Capital 2,462,500
Net Working Capital -233,800
Short Long Term Debt Total 3,232,800



Balance Sheet

Currency in MYR. All numbers in thousands.

 Trend2023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-31
> Total Assets 
0
6,513,830
0
0
6,828,500
6,517,824
6,659,400
6,920,600
6,850,000
7,103,529
6,935,000
6,261,600
6,437,200
6,731,327
6,546,400
6,851,900
7,095,800
6,900,972
6,640,000
6,386,200
6,402,600
6,265,858
6,106,000
6,659,700
6,890,600
6,847,947
6,999,300
6,719,300
6,783,800
6,259,558
6,268,000
6,360,600
6,292,900
6,198,418
6,160,600
5,982,200
5,958,200
5,785,222
5,694,800
5,362,100
5,303,100
5,324,791
5,205,100
6,110,700
6,068,100
5,700,729
5,621,100
5,667,400
5,667,4005,621,1005,700,7296,068,1006,110,7005,205,1005,324,7915,303,1005,362,1005,694,8005,785,2225,958,2005,982,2006,160,6006,198,4186,292,9006,360,6006,268,0006,259,5586,783,8006,719,3006,999,3006,847,9476,890,6006,659,7006,106,0006,265,8586,402,6006,386,2006,640,0006,900,9727,095,8006,851,9006,546,4006,731,3276,437,2006,261,6006,935,0007,103,5296,850,0006,920,6006,659,4006,517,8246,828,500006,513,8300
   > Total Current Assets 
0
1,405,995
0
0
2,955,000
2,526,496
2,555,100
2,775,600
2,778,300
2,666,185
2,601,100
2,002,100
2,249,000
2,306,684
2,317,700
2,021,100
2,210,800
2,088,361
2,049,000
1,808,400
1,894,800
1,706,949
1,651,200
1,715,700
2,001,200
2,041,112
2,283,900
1,925,400
2,028,500
1,541,587
1,555,100
1,788,700
1,696,100
1,743,704
1,769,200
1,775,900
1,878,300
1,741,004
1,700,500
1,417,800
1,357,500
1,518,229
1,418,700
1,485,400
1,457,700
1,338,949
1,296,800
1,388,300
1,388,3001,296,8001,338,9491,457,7001,485,4001,418,7001,518,2291,357,5001,417,8001,700,5001,741,0041,878,3001,775,9001,769,2001,743,7041,696,1001,788,7001,555,1001,541,5872,028,5001,925,4002,283,9002,041,1122,001,2001,715,7001,651,2001,706,9491,894,8001,808,4002,049,0002,088,3612,210,8002,021,1002,317,7002,306,6842,249,0002,002,1002,601,1002,666,1852,778,3002,775,6002,555,1002,526,4962,955,000001,405,9950
       Cash And Cash Equivalents 
0
478,202
0
0
2,177,300
120,660
1,714,600
1,771,300
1,472,000
111,264
1,293,600
1,186,800
1,470,600
123,019
1,450,800
1,082,000
939,400
182,660
792,200
679,400
566,700
109,311
319,800
253,200
265,800
153,926
438,500
334,800
319,900
136,113
437,300
436,700
255,500
282,872
297,600
323,900
346,600
262,226
278,800
233,100
175,400
165,224
122,800
240,700
151,400
159,432
175,800
120,000
120,000175,800159,432151,400240,700122,800165,224175,400233,100278,800262,226346,600323,900297,600282,872255,500436,700437,300136,113319,900334,800438,500153,926265,800253,200319,800109,311566,700679,400792,200182,660939,4001,082,0001,450,800123,0191,470,6001,186,8001,293,600111,2641,472,0001,771,3001,714,600120,6602,177,30000478,2020
       Short-term Investments 
0
10,000
0
0
0
1,487,107
0
0
332,100
1,523,258
359,300
44,500
0
1,230,586
0
5,000
341,800
836,241
334,200
139,700
393,600
542,359
443,700
354,400
708,500
808,129
873,000
755,100
881,700
496,053
324,000
594,400
757,800
702,390
774,700
812,800
913,200
844,559
829,000
569,900
649,500
561,532
549,100
525,300
489,500
510,048
452,000
570,300
570,300452,000510,048489,500525,300549,100561,532649,500569,900829,000844,559913,200812,800774,700702,390757,800594,400324,000496,053881,700755,100873,000808,129708,500354,400443,700542,359393,600139,700334,200836,241341,8005,00001,230,586044,500359,3001,523,258332,100001,487,10700010,0000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
821,000
756,000
619,000
851,000
0
0
0
0
0
0
0
0
0
0
485,991
682,800
656,100
578,500
358,434
560,000
541,500
535,100
583,229
532,200
567,400
496,300
739,800
652,000
594,700
645,900
560,064
549,800
573,700
573,700549,800560,064645,900594,700652,000739,800496,300567,400532,200583,229535,100541,500560,000358,434578,500656,100682,800485,9910000000000851,000619,000756,000821,000000000000000000
       Other Current Assets 
0
904,502
0
0
761,400
895,105
811,700
979,300
950,100
1,014,127
930,900
753,500
758,600
940,090
853,600
919,300
912,600
1,048,889
905,200
971,300
913,600
1,034,913
868,600
1,088,800
1,004,400
1,059,379
954,000
817,200
805,400
893,137
774,700
736,800
668,100
745,347
680,500
626,700
605,200
621,384
574,600
599,500
512,400
771,819
727,000
691,000
782,800
4,360
24,800
39,000
39,00024,8004,360782,800691,000727,000771,819512,400599,500574,600621,384605,200626,700680,500745,347668,100736,800774,700893,137805,400817,200954,0001,059,3791,004,4001,088,800868,6001,034,913913,600971,300905,2001,048,889912,600919,300853,600940,090758,600753,500930,9001,014,127950,100979,300811,700895,105761,40000904,5020
   > Long-term Assets 
0
5,107,835
0
0
3,873,500
3,991,328
4,104,300
4,145,000
4,071,700
4,437,344
4,333,900
4,259,500
4,188,200
4,424,643
4,228,700
4,830,800
4,885,000
4,812,611
4,591,000
4,577,800
4,507,800
4,558,909
4,454,800
4,944,000
4,889,400
4,806,835
4,715,400
4,793,900
4,755,300
4,717,971
4,712,900
4,571,900
4,596,800
4,454,714
4,391,400
4,206,300
4,079,900
4,044,218
3,994,300
3,944,300
3,945,600
3,806,562
3,786,400
4,625,300
4,610,400
4,361,780
4,324,300
4,279,100
4,279,1004,324,3004,361,7804,610,4004,625,3003,786,4003,806,5623,945,6003,944,3003,994,3004,044,2184,079,9004,206,3004,391,4004,454,7144,596,8004,571,9004,712,9004,717,9714,755,3004,793,9004,715,4004,806,8354,889,4004,944,0004,454,8004,558,9094,507,8004,577,8004,591,0004,812,6114,885,0004,830,8004,228,7004,424,6434,188,2004,259,5004,333,9004,437,3444,071,7004,145,0004,104,3003,991,3283,873,500005,107,8350
       Property Plant Equipment 
0
1,654,231
0
0
1,829,200
1,915,824
2,029,300
2,099,400
2,040,400
2,156,992
2,052,900
1,956,900
1,855,100
1,880,908
1,739,700
2,192,800
2,109,100
2,129,388
2,000,300
1,904,400
1,824,200
1,817,864
1,751,400
2,497,900
2,436,400
2,400,846
2,318,700
2,318,200
2,246,700
2,233,114
2,227,500
2,153,800
2,097,700
2,036,908
1,931,400
1,857,600
1,772,600
1,725,070
1,652,800
1,586,200
1,555,900
1,562,659
1,504,100
2,323,300
2,281,900
2,237,539
2,219,000
2,188,300
2,188,3002,219,0002,237,5392,281,9002,323,3001,504,1001,562,6591,555,9001,586,2001,652,8001,725,0701,772,6001,857,6001,931,4002,036,9082,097,7002,153,8002,227,5002,233,1142,246,7002,318,2002,318,7002,400,8462,436,4002,497,9001,751,4001,817,8641,824,2001,904,4002,000,3002,129,3882,109,1002,192,8001,739,7001,880,9081,855,1001,956,9002,052,9002,156,9922,040,4002,099,4002,029,3001,915,8241,829,200001,654,2310
       Goodwill 
0
0
0
0
0
1,064,899
0
0
0
1,064,899
0
0
0
1,075,129
0
0
0
1,075,129
0
0
0
1,075,129
0
0
0
1,075,129
0
0
0
1,140,117
0
0
0
1,140,117
0
0
0
1,140,117
0
0
0
1,140,117
0
0
0
1,107,432
0
0
001,107,4320001,140,1170001,140,1170001,140,1170001,140,1170001,075,1290001,075,1290001,075,1290001,075,1290001,064,8990001,064,89900000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
335,000
472,000
326,000
253,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000253,000326,000472,000335,000000000000000000
       Intangible Assets 
0
0
0
0
0
792,158
0
0
0
805,430
0
0
0
880,732
0
0
0
926,332
0
0
0
969,442
0
0
0
964,174
0
0
0
951,793
0
2,057,400
2,049,300
883,610
2,013,600
1,977,500
1,934,400
794,059
1,933,700
1,936,200
1,943,300
864,600
2,002,800
2,003,300
2,009,500
798,781
1,879,300
1,856,500
1,856,5001,879,300798,7812,009,5002,003,3002,002,800864,6001,943,3001,936,2001,933,700794,0591,934,4001,977,5002,013,600883,6102,049,3002,057,4000951,793000964,174000969,442000926,332000880,732000805,430000792,15800000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
196,500
214,500
0
186,700
145,500
150,200
134,858
127,400
141,000
148,500
110,600
138,700
155,400
186,100
95,538
108,900
119,300
119,300108,90095,538186,100155,400138,700110,600148,500141,000127,400134,858150,200145,500186,7000214,500196,5000000000000000000000000000000000
> Total Liabilities 
0
6,022,385
0
0
6,374,700
6,001,732
6,128,300
6,365,300
6,326,200
6,486,416
6,316,200
5,663,100
5,824,200
6,017,112
5,835,800
6,202,800
6,432,800
6,287,176
6,062,600
5,827,700
5,811,200
5,636,046
5,463,000
5,980,000
6,226,000
6,194,618
6,315,600
6,045,800
6,075,600
5,580,650
5,488,300
5,519,700
5,377,100
5,259,658
5,198,300
4,958,300
4,867,900
4,636,457
4,456,300
4,222,700
4,144,800
4,121,030
3,964,100
4,882,300
4,878,500
4,602,713
4,485,900
4,513,600
4,513,6004,485,9004,602,7134,878,5004,882,3003,964,1004,121,0304,144,8004,222,7004,456,3004,636,4574,867,9004,958,3005,198,3005,259,6585,377,1005,519,7005,488,3005,580,6506,075,6006,045,8006,315,6006,194,6186,226,0005,980,0005,463,0005,636,0465,811,2005,827,7006,062,6006,287,1766,432,8006,202,8005,835,8006,017,1125,824,2005,663,1006,316,2006,486,4166,326,2006,365,3006,128,3006,001,7326,374,700006,022,3850
   > Total Current Liabilities 
0
1,776,885
0
0
1,931,300
1,575,636
1,573,300
1,671,300
1,560,100
1,746,704
1,712,800
1,737,600
1,962,700
2,207,674
2,008,200
1,977,400
2,084,700
2,281,445
2,253,400
2,284,000
2,192,400
2,280,072
2,147,600
2,133,400
2,231,200
2,403,645
2,208,200
2,139,400
2,073,700
1,979,824
1,836,700
1,823,300
1,722,100
1,804,693
1,756,000
1,783,100
1,791,000
1,640,765
1,563,100
1,337,700
1,408,000
2,026,795
1,953,600
2,001,700
1,713,600
1,672,997
1,610,900
1,622,100
1,622,1001,610,9001,672,9971,713,6002,001,7001,953,6002,026,7951,408,0001,337,7001,563,1001,640,7651,791,0001,783,1001,756,0001,804,6931,722,1001,823,3001,836,7001,979,8242,073,7002,139,4002,208,2002,403,6452,231,2002,133,4002,147,6002,280,0722,192,4002,284,0002,253,4002,281,4452,084,7001,977,4002,008,2002,207,6741,962,7001,737,6001,712,8001,746,7041,560,1001,671,3001,573,3001,575,6361,931,300001,776,8850
       Short-term Debt 
0
43,484
0
0
557,100
125,228
124,500
204,000
204,900
301,692
317,200
380,000
386,300
400,081
400,600
422,200
445,600
519,531
513,600
604,100
619,100
629,324
632,700
747,400
665,600
645,728
650,600
738,200
602,000
474,949
499,900
471,100
481,900
478,685
500,300
496,700
489,400
322,485
392,000
279,900
341,500
1,051,128
987,800
988,500
827,600
786,166
678,400
682,400
682,400678,400786,166827,600988,500987,8001,051,128341,500279,900392,000322,485489,400496,700500,300478,685481,900471,100499,900474,949602,000738,200650,600645,728665,600747,400632,700629,324619,100604,100513,600519,531445,600422,200400,600400,081386,300380,000317,200301,692204,900204,000124,500125,228557,1000043,4840
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,857,000
5,048,000
4,788,000
4,672,000
0
0
0
0
0
0
0
0
0
0
294,875
0
296,300
298,500
293,433
304,300
300,700
291,300
124,357
185,800
83,800
143,800
914,050
813,600
813,900
640,500
615,872
678,400
498,400
498,400678,400615,872640,500813,900813,600914,050143,80083,800185,800124,357291,300300,700304,300293,433298,500296,3000294,87500000000004,672,0004,788,0005,048,0004,857,000000000000000000
       Accounts payable 
0
1,580,660
0
0
1,302,900
493,758
1,396,600
1,420,700
1,292,000
478,033
1,348,500
1,275,500
1,481,700
788,457
1,502,500
1,452,000
1,554,900
800,878
1,574,200
1,568,500
1,557,500
838,169
1,490,200
1,313,500
1,484,300
814,242
1,485,800
1,390,200
1,422,200
516,355
1,087,500
1,093,700
986,800
557,905
1,056,500
1,072,700
1,056,200
489,971
800,100
722,200
700,100
326,301
678,200
664,000
673,900
266,989
671,700
674,700
674,700671,700266,989673,900664,000678,200326,301700,100722,200800,100489,9711,056,2001,072,7001,056,500557,905986,8001,093,7001,087,500516,3551,422,2001,390,2001,485,800814,2421,484,3001,313,5001,490,200838,1691,557,5001,568,5001,574,200800,8781,554,9001,452,0001,502,500788,4571,481,7001,275,5001,348,500478,0331,292,0001,420,7001,396,600493,7581,302,900001,580,6600
       Other Current Liabilities 
0
152,741
0
0
71,300
956,650
52,200
46,600
63,200
966,979
47,100
82,100
94,700
1,019,136
105,100
103,200
84,200
961,036
165,600
111,400
15,800
812,579
24,700
72,500
81,300
943,675
71,800
11,000
49,500
988,520
249,300
258,500
253,400
768,103
199,200
213,700
245,400
828,309
371,000
335,600
310,000
649,366
287,600
349,200
212,100
619,842
260,800
100
100260,800619,842212,100349,200287,600649,366310,000335,600371,000828,309245,400213,700199,200768,103253,400258,500249,300988,52049,50011,00071,800943,67581,30072,50024,700812,57915,800111,400165,600961,03684,200103,200105,1001,019,13694,70082,10047,100966,97963,20046,60052,200956,65071,30000152,7410
   > Long-term Liabilities 
0
4,245,500
0
0
4,443,400
4,426,096
4,555,000
4,694,000
4,766,100
4,739,712
4,603,400
3,925,500
3,861,500
3,809,438
3,827,600
4,225,400
4,348,100
4,005,731
3,809,200
3,543,700
3,618,800
3,355,974
3,315,400
3,846,600
3,994,800
3,790,973
4,107,400
3,906,400
4,001,900
3,600,826
3,651,600
3,696,400
3,655,000
3,454,965
3,442,300
3,175,200
3,076,900
2,995,692
2,893,200
2,885,000
2,736,800
2,094,235
2,010,500
2,880,600
3,164,900
2,929,716
2,875,000
2,891,500
2,891,5002,875,0002,929,7163,164,9002,880,6002,010,5002,094,2352,736,8002,885,0002,893,2002,995,6923,076,9003,175,2003,442,3003,454,9653,655,0003,696,4003,651,6003,600,8264,001,9003,906,4004,107,4003,790,9733,994,8003,846,6003,315,4003,355,9743,618,8003,543,7003,809,2004,005,7314,348,1004,225,4003,827,6003,809,4383,861,5003,925,5004,603,4004,739,7124,766,1004,694,0004,555,0004,426,0964,443,400004,245,5000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,281,100
3,255,000
0
3,069,100
0
2,782,100
2,899,223
2,577,400
2,574,800
2,453,500
1,815,900
1,692,200
2,561,100
2,830,900
2,821,156
2,560,400
2,550,300
2,550,3002,560,4002,821,1562,830,9002,561,1001,692,2001,815,9002,453,5002,574,8002,577,4002,899,2232,782,10003,069,10003,255,0003,281,1000000000000000000000000000000000
> Total Stockholder Equity
0
482,891
0
0
449,700
511,835
527,100
551,600
520,200
613,045
612,100
573,000
590,300
693,770
691,700
632,500
649,000
600,708
565,300
547,600
582,900
623,415
640,100
678,000
663,600
653,592
684,800
580,500
614,800
585,268
693,000
755,700
831,700
855,803
880,300
938,400
1,003,100
1,077,830
1,166,100
1,066,400
1,078,300
1,135,104
1,176,600
1,167,800
1,131,800
1,071,300
1,111,300
1,133,800
1,133,8001,111,3001,071,3001,131,8001,167,8001,176,6001,135,1041,078,3001,066,4001,166,1001,077,8301,003,100938,400880,300855,803831,700755,700693,000585,268614,800580,500684,800653,592663,600678,000640,100623,415582,900547,600565,300600,708649,000632,500691,700693,770590,300573,000612,100613,045520,200551,600527,100511,835449,70000482,8910
   Common Stock
0
98
0
0
0
519,830
519,800
519,800
519,800
519,830
519,800
519,800
520,200
520,173
520,200
520,200
520,500
520,502
520,500
520,500
521,000
6,715,704
6,715,800
6,715,800
6,726,900
6,726,845
6,726,900
6,726,900
6,727,900
6,727,947
6,727,900
6,727,900
6,728,400
6,728,415
6,728,400
6,728,400
6,728,400
6,728,415
6,728,400
6,728,400
6,728,400
6,728,415
6,728,400
6,728,400
6,728,400
6,728,415
6,728,400
6,730,700
6,730,7006,728,4006,728,4156,728,4006,728,4006,728,4006,728,4156,728,4006,728,4006,728,4006,728,4156,728,4006,728,4006,728,4006,728,4156,728,4006,727,9006,727,9006,727,9476,727,9006,726,9006,726,9006,726,8456,726,9006,715,8006,715,8006,715,704521,000520,500520,500520,502520,500520,200520,200520,173520,200519,800519,800519,830519,800519,800519,800519,830000980
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
1,212,996
0
0
0
645,095
624,300
705,800
654,800
740,211
715,000
707,000
727,600
808,132
754,800
805,300
858,600
749,730
655,300
720,300
760,300
-5,387,308
-5,410,300
-5,436,400
-5,460,900
-5,496,335
-5,482,000
-5,446,500
-5,447,000
-5,464,660
-5,454,900
-5,457,300
-5,448,300
-5,458,814
-5,429,900
-5,453,300
-5,474,900
-5,489,835
-5,464,500
-5,442,800
-5,450,800
-5,452,233
-5,432,500
-5,435,500
-5,425,100
-5,500,704
-5,476,600
-5,467,000
-5,467,000-5,476,600-5,500,704-5,425,100-5,435,500-5,432,500-5,452,233-5,450,800-5,442,800-5,464,500-5,489,835-5,474,900-5,453,300-5,429,900-5,458,814-5,448,300-5,457,300-5,454,900-5,464,660-5,447,000-5,446,500-5,482,000-5,496,335-5,460,900-5,436,400-5,410,300-5,387,308760,300720,300655,300749,730858,600805,300754,800808,132727,600707,000715,000740,211654,800705,800624,300645,0950001,212,9960



Balance Sheet

Currency in MYR. All numbers in thousands.




Cash Flow

Currency in MYR. All numbers in thousands.