[ASTRO] QoQ TTM 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- -1.22%
YoY- -19.51%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 4,337,542 4,368,230 4,359,668 4,476,590 4,584,919 4,730,295 4,911,803 -7.96%
PBT 712,526 782,573 692,843 687,054 699,702 733,033 862,680 -11.97%
Tax -164,324 -184,976 -165,018 -173,004 -182,164 -184,775 -218,065 -17.20%
NP 548,202 597,597 527,825 514,050 517,538 548,258 644,615 -10.24%
-
NP to SH 560,730 607,252 539,847 510,940 517,256 552,943 655,298 -9.87%
-
Tax Rate 23.06% 23.64% 23.82% 25.18% 26.03% 25.21% 25.28% -
Total Cost 3,789,340 3,770,633 3,831,843 3,962,540 4,067,381 4,182,037 4,267,188 -7.61%
-
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 443,233 443,233 417,160 286,797 312,866 338,934 391,076 8.71%
Div Payout % 79.05% 72.99% 77.27% 56.13% 60.49% 61.30% 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 12.64% 13.68% 12.11% 11.48% 11.29% 11.59% 13.12% -
ROE 52.58% 52.08% 50.09% 50.93% 55.11% 62.82% 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 83.18 83.77 83.61 85.85 87.93 90.71 94.19 -7.96%
EPS 10.75 11.65 10.35 9.80 9.92 10.60 12.57 -9.91%
DPS 8.50 8.50 8.00 5.50 6.00 6.50 7.50 8.71%
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 83.11 83.70 83.53 85.77 87.85 90.64 94.11 -7.95%
EPS 10.74 11.64 10.34 9.79 9.91 10.59 12.56 -9.91%
DPS 8.49 8.49 7.99 5.50 5.99 6.49 7.49 8.72%
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 1.26 1.18 1.02 0.85 0.90 1.04 1.27 -0.52%
P/EPS 9.76 8.50 8.21 7.45 8.01 8.91 9.55 1.46%
EY 10.24 11.76 12.18 13.42 12.48 11.22 10.47 -1.47%
DY 8.10 8.59 9.41 7.53 7.55 6.88 6.25 18.88%
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 1.26 1.49 1.10 1.03 0.92 1.08 0.88 27.06%
P/EPS 9.76 10.73 8.89 8.98 8.12 9.24 6.60 29.82%
EY 10.24 9.32 11.25 11.13 12.32 10.82 15.14 -22.96%
DY 8.10 6.80 8.70 6.25 7.45 6.63 9.04 -7.06%
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