[ASTRO] QoQ Annualized Quarter Result on 31-Oct-2020 [#3]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
03-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- 19.53%
YoY- -27.96%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 4,243,548 4,245,824 4,359,668 4,334,594 4,287,800 4,211,576 4,911,803 -9.29%
PBT 607,998 746,344 692,843 654,864 568,632 387,424 862,680 -20.82%
Tax -147,078 -175,424 -165,018 -153,117 -148,466 -95,592 -218,065 -23.10%
NP 460,920 570,920 527,825 501,746 420,166 291,832 644,615 -20.05%
-
NP to SH 456,746 564,984 539,847 496,028 414,980 295,364 655,298 -21.40%
-
Tax Rate 24.19% 23.50% 23.82% 23.38% 26.11% 24.67% 25.28% -
Total Cost 3,782,628 3,674,904 3,831,843 3,832,848 3,867,634 3,919,744 4,267,188 -7.72%
-
Net Worth 1,066,366 1,165,963 1,077,838 1,003,271 938,611 880,208 855,700 15.81%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 312,870 312,870 417,160 278,107 260,725 208,580 391,088 -13.83%
Div Payout % 68.50% 55.38% 77.27% 56.07% 62.83% 70.62% 59.68% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 1,066,366 1,165,963 1,077,838 1,003,271 938,611 880,208 855,700 15.81%
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
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 10.86% 13.45% 12.11% 11.58% 9.80% 6.93% 13.12% -
ROE 42.83% 48.46% 50.09% 49.44% 44.21% 33.56% 76.58% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 81.38 81.42 83.61 83.13 82.23 80.77 94.19 -9.29%
EPS 8.76 10.84 10.35 9.51 7.96 5.68 12.57 -21.41%
DPS 6.00 6.00 8.00 5.33 5.00 4.00 7.50 -13.83%
NAPS 0.2045 0.2236 0.2067 0.1924 0.18 0.1688 0.1641 15.81%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 81.31 81.35 83.53 83.05 82.16 80.70 94.11 -9.29%
EPS 8.75 10.83 10.34 9.50 7.95 5.66 12.56 -21.43%
DPS 5.99 5.99 7.99 5.33 5.00 4.00 7.49 -13.85%
NAPS 0.2043 0.2234 0.2065 0.1922 0.1798 0.1687 0.164 15.79%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 1.05 0.99 0.85 0.73 0.795 0.945 1.20 -
P/RPS 1.29 1.22 1.02 0.88 0.97 1.17 1.27 1.04%
P/EPS 11.99 9.14 8.21 7.67 9.99 16.68 9.55 16.39%
EY 8.34 10.94 12.18 13.03 10.01 5.99 10.47 -14.08%
DY 5.71 6.06 9.41 7.31 6.29 4.23 6.25 -5.85%
P/NAPS 5.13 4.43 4.11 3.79 4.42 5.60 7.31 -21.04%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 21/09/21 22/06/21 25/03/21 03/12/20 15/09/20 18/06/20 25/03/20 -
Price 1.05 1.25 0.92 0.88 0.805 0.98 0.83 -
P/RPS 1.29 1.54 1.10 1.06 0.98 1.21 0.88 29.07%
P/EPS 11.99 11.54 8.89 9.25 10.12 17.30 6.60 48.93%
EY 8.34 8.67 11.25 10.81 9.89 5.78 15.14 -32.82%
DY 5.71 4.80 8.70 6.06 6.21 4.08 9.04 -26.40%
P/NAPS 5.13 5.59 4.45 4.57 4.47 5.81 5.06 0.92%

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