[ASTRO] YoY Annualized 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- 4.66%
YoY- 91.28%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 3,090,128 3,564,504 3,848,356 4,245,824 4,211,576 4,937,608 5,243,760 -8.42%
PBT 104,028 82,540 507,740 746,344 387,424 906,012 939,564 -30.68%
Tax -36,180 -30,196 -124,652 -175,424 -95,592 -228,752 -244,064 -27.22%
NP 67,848 52,344 383,088 570,920 291,832 677,260 695,500 -32.12%
-
NP to SH 68,036 63,580 400,072 564,984 295,364 704,784 698,916 -32.15%
-
Tax Rate 34.78% 36.58% 24.55% 23.50% 24.67% 25.25% 25.98% -
Total Cost 3,022,280 3,512,160 3,465,268 3,674,904 3,919,744 4,260,348 4,548,260 -6.57%
-
Net Worth 1,125,221 1,111,211 1,176,392 1,165,963 880,208 692,982 684,582 8.62%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div - 52,145 260,725 312,870 208,580 417,145 521,388 -
Div Payout % - 82.01% 65.17% 55.38% 70.62% 59.19% 74.60% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 1,125,221 1,111,211 1,176,392 1,165,963 880,208 692,982 684,582 8.62%
NOSH 5,219,023 5,214,506 5,214,506 5,214,506 5,214,506 5,214,314 5,213,883 0.01%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 2.20% 1.47% 9.95% 13.45% 6.93% 13.72% 13.26% -
ROE 6.05% 5.72% 34.01% 48.46% 33.56% 101.70% 102.09% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 59.21 68.36 73.80 81.42 80.77 94.69 100.57 -8.44%
EPS 1.32 1.20 7.68 10.84 5.68 13.52 13.40 -32.01%
DPS 0.00 1.00 5.00 6.00 4.00 8.00 10.00 -
NAPS 0.2156 0.2131 0.2256 0.2236 0.1688 0.1329 0.1313 8.60%
Adjusted Per Share Value based on latest NOSH - 5,214,506
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 59.21 68.30 73.74 81.35 80.70 94.61 100.47 -8.42%
EPS 1.32 1.22 7.67 10.83 5.66 13.50 13.39 -32.00%
DPS 0.00 1.00 5.00 5.99 4.00 7.99 9.99 -
NAPS 0.2156 0.2129 0.2254 0.2234 0.1687 0.1328 0.1312 8.62%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.305 0.695 1.00 0.99 0.945 1.45 1.91 -
P/RPS 0.52 1.02 1.35 1.22 1.17 1.53 1.90 -19.40%
P/EPS 23.40 57.00 13.03 9.14 16.68 10.73 14.25 8.60%
EY 4.27 1.75 7.67 10.94 5.99 9.32 7.02 -7.94%
DY 0.00 1.44 5.00 6.06 4.23 5.52 5.24 -
P/NAPS 1.41 3.26 4.43 4.43 5.60 10.91 14.55 -32.20%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 25/06/24 19/06/23 21/06/22 22/06/21 18/06/20 25/06/19 06/06/18 -
Price 0.34 0.66 0.94 1.25 0.98 1.51 1.83 -
P/RPS 0.57 0.97 1.27 1.54 1.21 1.59 1.82 -17.57%
P/EPS 26.08 54.13 12.25 11.54 17.30 11.17 13.65 11.38%
EY 3.83 1.85 8.16 8.67 5.78 8.95 7.33 -10.24%
DY 0.00 1.52 5.32 4.80 4.08 5.30 5.46 -
P/NAPS 1.58 3.10 4.17 5.59 5.81 11.36 13.94 -30.41%

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