[ASTRO] QoQ Annualized Quarter Result on 31-Jul-2021 [#2]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
21-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- -19.16%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 3,848,356 4,175,480 4,192,258 4,243,548 4,245,824 4,359,668 4,334,594 -7.64%
PBT 507,740 590,714 584,470 607,998 746,344 692,843 654,864 -15.64%
Tax -124,652 -130,087 -137,004 -147,078 -175,424 -165,018 -153,117 -12.84%
NP 383,088 460,627 447,466 460,920 570,920 527,825 501,746 -16.50%
-
NP to SH 400,072 460,878 445,722 456,746 564,984 539,847 496,028 -13.38%
-
Tax Rate 24.55% 22.02% 23.44% 24.19% 23.50% 23.82% 23.38% -
Total Cost 3,465,268 3,714,853 3,744,792 3,782,628 3,674,904 3,831,843 3,832,848 -6.51%
-
Net Worth 1,176,392 1,125,290 1,078,359 1,066,366 1,165,963 1,077,838 1,003,271 11.22%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 260,725 351,979 312,870 312,870 312,870 417,160 278,107 -4.22%
Div Payout % 65.17% 76.37% 70.19% 68.50% 55.38% 77.27% 56.07% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 1,176,392 1,125,290 1,078,359 1,066,366 1,165,963 1,077,838 1,003,271 11.22%
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
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 9.95% 11.03% 10.67% 10.86% 13.45% 12.11% 11.58% -
ROE 34.01% 40.96% 41.33% 42.83% 48.46% 50.09% 49.44% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 73.80 80.07 80.40 81.38 81.42 83.61 83.13 -7.64%
EPS 7.68 8.84 8.55 8.76 10.84 10.35 9.51 -13.31%
DPS 5.00 6.75 6.00 6.00 6.00 8.00 5.33 -4.18%
NAPS 0.2256 0.2158 0.2068 0.2045 0.2236 0.2067 0.1924 11.22%
Adjusted Per Share Value based on latest NOSH - 5,214,506
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 73.78 80.05 80.38 81.36 81.40 83.59 83.11 -7.65%
EPS 7.67 8.84 8.55 8.76 10.83 10.35 9.51 -13.38%
DPS 5.00 6.75 6.00 6.00 6.00 8.00 5.33 -4.18%
NAPS 0.2255 0.2157 0.2067 0.2045 0.2235 0.2066 0.1924 11.19%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 1.00 0.96 0.995 1.05 0.99 0.85 0.73 -
P/RPS 1.35 1.20 1.24 1.29 1.22 1.02 0.88 33.11%
P/EPS 13.03 10.86 11.64 11.99 9.14 8.21 7.67 42.51%
EY 7.67 9.21 8.59 8.34 10.94 12.18 13.03 -29.83%
DY 5.00 7.03 6.03 5.71 6.06 9.41 7.31 -22.42%
P/NAPS 4.43 4.45 4.81 5.13 4.43 4.11 3.79 10.99%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 21/06/22 31/03/22 09/12/21 21/09/21 22/06/21 25/03/21 03/12/20 -
Price 0.94 1.10 0.965 1.05 1.25 0.92 0.88 -
P/RPS 1.27 1.37 1.20 1.29 1.54 1.10 1.06 12.84%
P/EPS 12.25 12.45 11.29 11.99 11.54 8.89 9.25 20.65%
EY 8.16 8.03 8.86 8.34 8.67 11.25 10.81 -17.13%
DY 5.32 6.14 6.22 5.71 4.80 8.70 6.06 -8.33%
P/NAPS 4.17 5.10 4.67 5.13 5.59 4.45 4.57 -5.93%

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