[ASTRO] QoQ TTM 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- -15.62%
YoY- 19.07%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM 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 4,476,590 4,584,919 4,730,295 4,911,803 5,053,960 5,222,453 -11.29%
PBT 692,843 687,054 699,702 733,033 862,680 838,130 834,344 -11.60%
Tax -165,018 -173,004 -182,164 -184,775 -218,065 -212,614 -224,924 -18.57%
NP 527,825 514,050 517,538 548,258 644,615 625,516 609,420 -9.09%
-
NP to SH 539,847 510,940 517,256 552,943 655,298 634,777 617,145 -8.49%
-
Tax Rate 23.82% 25.18% 26.03% 25.21% 25.28% 25.37% 26.96% -
Total Cost 3,831,843 3,962,540 4,067,381 4,182,037 4,267,188 4,428,444 4,613,033 -11.58%
-
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 417,160 286,797 312,866 338,934 391,076 391,073 417,134 0.00%
Div Payout % 77.27% 56.13% 60.49% 61.30% 59.68% 61.61% 67.59% -
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% 11.48% 11.29% 11.59% 13.12% 12.38% 11.67% -
ROE 50.09% 50.93% 55.11% 62.82% 76.58% 76.32% 81.68% -
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 85.85 87.93 90.71 94.19 96.92 100.16 -11.29%
EPS 10.35 9.80 9.92 10.60 12.57 12.17 11.84 -8.53%
DPS 8.00 5.50 6.00 6.50 7.50 7.50 8.00 0.00%
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 85.83 87.90 90.69 94.17 96.90 100.13 -11.29%
EPS 10.35 9.80 9.92 10.60 12.56 12.17 11.83 -8.48%
DPS 8.00 5.50 6.00 6.50 7.50 7.50 8.00 0.00%
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 0.85 0.90 1.04 1.27 1.39 1.45 -20.81%
P/EPS 8.21 7.45 8.01 8.91 9.55 11.09 12.25 -23.32%
EY 12.18 13.42 12.48 11.22 10.47 9.02 8.16 30.45%
DY 9.41 7.53 7.55 6.88 6.25 5.56 5.52 42.47%
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 1.03 0.92 1.08 0.88 1.40 1.34 -12.27%
P/EPS 8.89 8.98 8.12 9.24 6.60 11.17 11.32 -14.81%
EY 11.25 11.13 12.32 10.82 15.14 8.95 8.83 17.43%
DY 8.70 6.25 7.45 6.63 9.04 5.51 5.97 28.39%
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