[ASTRO] QoQ Annualized Quarter Result on 31-Oct-2021 [#3]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
09-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021 [#3]
Profit Trend
QoQ- -2.41%
YoY- -10.14%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 3,766,418 3,848,356 4,175,480 4,192,258 4,243,548 4,245,824 4,359,668 -9.31%
PBT 508,254 507,740 590,714 584,470 607,998 746,344 692,843 -18.70%
Tax -127,284 -124,652 -130,087 -137,004 -147,078 -175,424 -165,018 -15.93%
NP 380,970 383,088 460,627 447,466 460,920 570,920 527,825 -19.58%
-
NP to SH 396,968 400,072 460,878 445,722 456,746 564,984 539,847 -18.57%
-
Tax Rate 25.04% 24.55% 22.02% 23.44% 24.19% 23.50% 23.82% -
Total Cost 3,385,448 3,465,268 3,714,853 3,744,792 3,782,628 3,674,904 3,831,843 -7.94%
-
Net Worth 1,168,049 1,176,392 1,125,290 1,078,359 1,066,366 1,165,963 1,077,838 5.52%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 234,652 260,725 351,979 312,870 312,870 312,870 417,160 -31.92%
Div Payout % 59.11% 65.17% 76.37% 70.19% 68.50% 55.38% 77.27% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 1,168,049 1,176,392 1,125,290 1,078,359 1,066,366 1,165,963 1,077,838 5.52%
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
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 10.11% 9.95% 11.03% 10.67% 10.86% 13.45% 12.11% -
ROE 33.99% 34.01% 40.96% 41.33% 42.83% 48.46% 50.09% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 72.23 73.80 80.07 80.40 81.38 81.42 83.61 -9.31%
EPS 7.62 7.68 8.84 8.55 8.76 10.84 10.35 -18.51%
DPS 4.50 5.00 6.75 6.00 6.00 6.00 8.00 -31.92%
NAPS 0.224 0.2256 0.2158 0.2068 0.2045 0.2236 0.2067 5.52%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 72.17 73.74 80.01 80.33 81.31 81.35 83.53 -9.30%
EPS 7.61 7.67 8.83 8.54 8.75 10.83 10.34 -18.52%
DPS 4.50 5.00 6.74 5.99 5.99 5.99 7.99 -31.87%
NAPS 0.2238 0.2254 0.2156 0.2066 0.2043 0.2234 0.2065 5.52%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.895 1.00 0.96 0.995 1.05 0.99 0.85 -
P/RPS 1.24 1.35 1.20 1.24 1.29 1.22 1.02 13.94%
P/EPS 11.76 13.03 10.86 11.64 11.99 9.14 8.21 27.15%
EY 8.51 7.67 9.21 8.59 8.34 10.94 12.18 -21.31%
DY 5.03 5.00 7.03 6.03 5.71 6.06 9.41 -34.21%
P/NAPS 4.00 4.43 4.45 4.81 5.13 4.43 4.11 -1.79%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 26/09/22 21/06/22 31/03/22 09/12/21 21/09/21 22/06/21 25/03/21 -
Price 0.83 0.94 1.10 0.965 1.05 1.25 0.92 -
P/RPS 1.15 1.27 1.37 1.20 1.29 1.54 1.10 3.01%
P/EPS 10.90 12.25 12.45 11.29 11.99 11.54 8.89 14.59%
EY 9.17 8.16 8.03 8.86 8.34 8.67 11.25 -12.77%
DY 5.42 5.32 6.14 6.22 5.71 4.80 8.70 -27.11%
P/NAPS 3.71 4.17 5.10 4.67 5.13 5.59 4.45 -11.44%

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