[ASTRO] QoQ Cumulative Quarter Result on 30-Apr-2020 [#1]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
18-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020 [#1]
Profit Trend
QoQ- -88.73%
YoY- -58.09%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 4,359,668 3,250,946 2,143,900 1,052,894 4,911,803 3,686,159 2,470,784 45.76%
PBT 692,843 491,148 284,316 96,856 862,680 666,774 447,294 33.69%
Tax -165,018 -114,838 -74,233 -23,898 -218,065 -159,899 -110,134 30.77%
NP 527,825 376,310 210,083 72,958 644,615 506,875 337,160 34.64%
-
NP to SH 539,847 372,021 207,490 73,841 655,298 516,379 345,532 34.46%
-
Tax Rate 23.82% 23.38% 26.11% 24.67% 25.28% 23.98% 24.62% -
Total Cost 3,831,843 2,874,636 1,933,817 979,936 4,267,188 3,179,284 2,133,624 47.48%
-
Net Worth 1,077,838 1,003,271 938,611 880,208 855,700 831,680 755,554 26.58%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 417,160 208,580 130,362 52,145 391,088 312,858 208,572 58.41%
Div Payout % 77.27% 56.07% 62.83% 70.62% 59.68% 60.59% 60.36% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 1,077,838 1,003,271 938,611 880,208 855,700 831,680 755,554 26.58%
NOSH 5,214,506 5,214,506 5,214,506 5,214,506 5,214,506 5,214,506 5,214,314 0.00%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 12.11% 11.58% 9.80% 6.93% 13.12% 13.75% 13.65% -
ROE 50.09% 37.08% 22.11% 8.39% 76.58% 62.09% 45.73% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 83.61 62.34 41.11 20.19 94.19 70.69 47.38 45.77%
EPS 10.35 7.13 3.98 1.42 12.57 9.90 6.63 34.38%
DPS 8.00 4.00 2.50 1.00 7.50 6.00 4.00 58.40%
NAPS 0.2067 0.1924 0.18 0.1688 0.1641 0.1595 0.1449 26.58%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 83.59 62.33 41.10 20.19 94.17 70.67 47.37 45.77%
EPS 10.35 7.13 3.98 1.42 12.56 9.90 6.62 34.52%
DPS 8.00 4.00 2.50 1.00 7.50 6.00 4.00 58.40%
NAPS 0.2066 0.1924 0.18 0.1688 0.1641 0.1595 0.1449 26.54%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.85 0.73 0.795 0.945 1.20 1.35 1.45 -
P/RPS 1.02 1.17 1.93 4.68 1.27 1.91 3.06 -51.76%
P/EPS 8.21 10.23 19.98 66.73 9.55 13.63 21.88 -47.82%
EY 12.18 9.77 5.01 1.50 10.47 7.34 4.57 91.65%
DY 9.41 5.48 3.14 1.06 6.25 4.44 2.76 125.68%
P/NAPS 4.11 3.79 4.42 5.60 7.31 8.46 10.01 -44.60%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 25/03/21 03/12/20 15/09/20 18/06/20 25/03/20 04/12/19 12/09/19 -
Price 0.92 0.88 0.805 0.98 0.83 1.36 1.34 -
P/RPS 1.10 1.41 1.96 4.85 0.88 1.92 2.83 -46.58%
P/EPS 8.89 12.33 20.23 69.21 6.60 13.73 20.22 -42.03%
EY 11.25 8.11 4.94 1.44 15.14 7.28 4.95 72.43%
DY 8.70 4.55 3.11 1.02 9.04 4.41 2.99 103.15%
P/NAPS 4.45 4.57 4.47 5.81 5.06 8.53 9.25 -38.46%

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