[ASTRO] QoQ Cumulative 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- -73.84%
YoY- 91.28%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Cumulative 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 3,144,194 2,121,774 1,061,456 4,359,668 3,250,946 2,143,900 55.76%
PBT 590,714 438,353 303,999 186,586 692,843 491,148 284,316 62.60%
Tax -130,087 -102,753 -73,539 -43,856 -165,018 -114,838 -74,233 45.20%
NP 460,627 335,600 230,460 142,730 527,825 376,310 210,083 68.53%
-
NP to SH 460,878 334,292 228,373 141,246 539,847 372,021 207,490 69.99%
-
Tax Rate 22.02% 23.44% 24.19% 23.50% 23.82% 23.38% 26.11% -
Total Cost 3,714,853 2,808,594 1,891,314 918,726 3,831,843 2,874,636 1,933,817 54.34%
-
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 351,979 234,652 156,435 78,217 417,160 208,580 130,362 93.54%
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% 31.00% 21.42% 12.11% 50.09% 37.08% 22.11% -
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 60.30 40.69 20.36 83.61 62.34 41.11 55.77%
EPS 8.84 6.41 4.38 2.71 10.35 7.13 3.98 69.98%
DPS 6.75 4.50 3.00 1.50 8.00 4.00 2.50 93.54%
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 80.05 60.28 40.68 20.35 83.59 62.33 41.10 55.77%
EPS 8.84 6.41 4.38 2.71 10.35 7.13 3.98 69.98%
DPS 6.75 4.50 3.00 1.50 8.00 4.00 2.50 93.54%
NAPS 0.2157 0.2067 0.2045 0.2235 0.2066 0.1924 0.18 12.78%
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 1.65 2.58 4.86 1.02 1.17 1.93 -27.08%
P/EPS 10.86 15.52 23.97 36.55 8.21 10.23 19.98 -33.32%
EY 9.21 6.44 4.17 2.74 12.18 9.77 5.01 49.89%
DY 7.03 4.52 2.86 1.52 9.41 5.48 3.14 70.88%
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 1.60 2.58 6.14 1.10 1.41 1.96 -21.18%
P/EPS 12.45 15.05 23.97 46.15 8.89 12.33 20.23 -27.58%
EY 8.03 6.64 4.17 2.17 11.25 8.11 4.94 38.12%
DY 6.14 4.66 2.86 1.20 8.70 4.55 3.11 57.18%
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