[ASTRO] QoQ Annualized Quarter Result on 30-Apr-2021 [#1]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
22-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- 4.66%
YoY- 91.28%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 4,175,480 4,192,258 4,243,548 4,245,824 4,359,668 4,334,594 4,287,800 -1.74%
PBT 590,714 584,470 607,998 746,344 692,843 654,864 568,632 2.56%
Tax -130,087 -137,004 -147,078 -175,424 -165,018 -153,117 -148,466 -8.41%
NP 460,627 447,466 460,920 570,920 527,825 501,746 420,166 6.30%
-
NP to SH 460,878 445,722 456,746 564,984 539,847 496,028 414,980 7.22%
-
Tax Rate 22.02% 23.44% 24.19% 23.50% 23.82% 23.38% 26.11% -
Total Cost 3,714,853 3,744,792 3,782,628 3,674,904 3,831,843 3,832,848 3,867,634 -2.64%
-
Net Worth 1,125,290 1,078,359 1,066,366 1,165,963 1,077,838 1,003,271 938,611 12.81%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 351,979 312,870 312,870 312,870 417,160 278,107 260,725 22.08%
Div Payout % 76.37% 70.19% 68.50% 55.38% 77.27% 56.07% 62.83% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 1,125,290 1,078,359 1,066,366 1,165,963 1,077,838 1,003,271 938,611 12.81%
NOSH 5,214,506 5,214,506 5,214,506 5,214,506 5,214,506 5,214,506 5,214,506 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 11.03% 10.67% 10.86% 13.45% 12.11% 11.58% 9.80% -
ROE 40.96% 41.33% 42.83% 48.46% 50.09% 49.44% 44.21% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 80.07 80.40 81.38 81.42 83.61 83.13 82.23 -1.75%
EPS 8.84 8.55 8.76 10.84 10.35 9.51 7.96 7.22%
DPS 6.75 6.00 6.00 6.00 8.00 5.33 5.00 22.08%
NAPS 0.2158 0.2068 0.2045 0.2236 0.2067 0.1924 0.18 12.81%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 80.01 80.33 81.31 81.35 83.53 83.05 82.16 -1.74%
EPS 8.83 8.54 8.75 10.83 10.34 9.50 7.95 7.22%
DPS 6.74 5.99 5.99 5.99 7.99 5.33 5.00 21.96%
NAPS 0.2156 0.2066 0.2043 0.2234 0.2065 0.1922 0.1798 12.83%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.96 0.995 1.05 0.99 0.85 0.73 0.795 -
P/RPS 1.20 1.24 1.29 1.22 1.02 0.88 0.97 15.19%
P/EPS 10.86 11.64 11.99 9.14 8.21 7.67 9.99 5.70%
EY 9.21 8.59 8.34 10.94 12.18 13.03 10.01 -5.38%
DY 7.03 6.03 5.71 6.06 9.41 7.31 6.29 7.67%
P/NAPS 4.45 4.81 5.13 4.43 4.11 3.79 4.42 0.45%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/03/22 09/12/21 21/09/21 22/06/21 25/03/21 03/12/20 15/09/20 -
Price 1.10 0.965 1.05 1.25 0.92 0.88 0.805 -
P/RPS 1.37 1.20 1.29 1.54 1.10 1.06 0.98 24.94%
P/EPS 12.45 11.29 11.99 11.54 8.89 9.25 10.12 14.77%
EY 8.03 8.86 8.34 8.67 11.25 10.81 9.89 -12.93%
DY 6.14 6.22 5.71 4.80 8.70 6.06 6.21 -0.75%
P/NAPS 5.10 4.67 5.13 5.59 4.45 4.57 4.47 9.16%

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
Post a Comment