[ASTRO] YoY Annualized Quarter Result on 31-Oct-2018 [#3]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
05-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- 20.06%
YoY- -41.49%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 4,192,258 4,334,594 4,914,878 5,481,662 5,523,333 5,620,212 5,431,420 -4.22%
PBT 584,470 654,864 889,032 639,718 1,086,282 876,980 734,912 -3.74%
Tax -137,004 -153,117 -213,198 -183,474 -308,361 -244,924 -194,713 -5.68%
NP 447,466 501,746 675,833 456,244 777,921 632,056 540,198 -3.08%
-
NP to SH 445,722 496,028 688,505 459,364 785,132 638,141 548,734 -3.40%
-
Tax Rate 23.44% 23.38% 23.98% 28.68% 28.39% 27.93% 26.49% -
Total Cost 3,744,792 3,832,848 4,239,045 5,025,418 4,745,412 4,988,156 4,891,221 -4.34%
-
Net Worth 1,078,359 1,003,271 831,680 614,718 664,287 591,617 662,852 8.44%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 312,870 278,107 417,144 521,390 625,212 624,947 572,321 -9.56%
Div Payout % 70.19% 56.07% 60.59% 113.50% 79.63% 97.93% 104.30% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 1,078,359 1,003,271 831,680 614,718 664,287 591,617 662,852 8.44%
NOSH 5,214,506 5,214,506 5,214,506 5,214,314 5,213,883 5,207,899 5,202,920 0.03%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 10.67% 11.58% 13.75% 8.32% 14.08% 11.25% 9.95% -
ROE 41.33% 49.44% 82.78% 74.73% 118.19% 107.86% 82.78% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 80.40 83.13 94.26 105.14 106.01 107.92 104.39 -4.25%
EPS 8.55 9.51 13.20 8.81 15.07 12.25 10.55 -3.43%
DPS 6.00 5.33 8.00 10.00 12.00 12.00 11.00 -9.60%
NAPS 0.2068 0.1924 0.1595 0.1179 0.1275 0.1136 0.1274 8.40%
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 80.33 83.05 94.17 105.03 105.83 107.69 104.07 -4.21%
EPS 8.54 9.50 13.19 8.80 15.04 12.23 10.51 -3.39%
DPS 5.99 5.33 7.99 9.99 11.98 11.97 10.97 -9.58%
NAPS 0.2066 0.1922 0.1594 0.1178 0.1273 0.1134 0.127 8.43%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.995 0.73 1.35 1.35 2.81 2.85 2.86 -
P/RPS 1.24 0.88 1.43 1.28 2.65 2.64 2.74 -12.36%
P/EPS 11.64 7.67 10.22 15.32 18.65 23.26 27.12 -13.13%
EY 8.59 13.03 9.78 6.53 5.36 4.30 3.69 15.10%
DY 6.03 7.31 5.93 7.41 4.27 4.21 3.85 7.75%
P/NAPS 4.81 3.79 8.46 11.45 22.04 25.09 22.45 -22.62%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 09/12/21 03/12/20 04/12/19 05/12/18 06/12/17 07/12/16 08/12/15 -
Price 0.965 0.88 1.36 1.29 2.80 2.65 2.86 -
P/RPS 1.20 1.06 1.44 1.23 2.64 2.46 2.74 -12.84%
P/EPS 11.29 9.25 10.30 14.64 18.58 21.63 27.12 -13.57%
EY 8.86 10.81 9.71 6.83 5.38 4.62 3.69 15.70%
DY 6.22 6.06 5.88 7.75 4.29 4.53 3.85 8.31%
P/NAPS 4.67 4.57 8.53 10.94 21.96 23.33 22.45 -23.00%

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