[ASTRO] QoQ TTM 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- 12.49%

YoY- 9.82%

Quarter Report

1. AMH FY22 Q1 Bursa Report_Final.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
TTM Result
Revenue	4,175,480	4,252,916	4,337,542	4,368,230	4,359,668	4,476,590	4,584,919	-6.02%
YoY %	-1.82%	-1.95%	-0.70%	0.20%	-2.61%	-2.36%	-	-
Horiz. %	91.07%	92.76%	94.60%	95.27%	95.09%	97.64%	100.00%	-
PBT	590,714	640,048	712,526	782,573	692,843	687,054	699,702	-10.64%
YoY %	-7.71%	-10.17%	-8.95%	12.95%	0.84%	-1.81%	-	-
Horiz. %	84.42%	91.47%	101.83%	111.84%	99.02%	98.19%	100.00%	-
Tax	-130,087	-152,933	-164,324	-184,976	-165,018	-173,004	-182,164	-20.05%
YoY %	14.94%	6.93%	11.16%	-12.09%	4.62%	5.03%	-	-
Horiz. %	71.41%	83.95%	90.21%	101.54%	90.59%	94.97%	100.00%	-
NP	460,627	487,115	548,202	597,597	527,825	514,050	517,538	-7.45%
YoY %	-5.44%	-11.14%	-8.27%	13.22%	2.68%	-0.67%	-	-
Horiz. %	89.00%	94.12%	105.92%	115.47%	101.99%	99.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	460,878	502,118	560,730	607,252	539,847	510,940	517,256	-7.38%
YoY %	-8.21%	-10.45%	-7.66%	12.49%	5.66%	-1.22%	-	-
Horiz. %	89.10%	97.07%	108.40%	117.40%	104.37%	98.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.02%	23.89%	23.06%	23.64%	23.82%	25.18%	26.03%	-
YoY %	-7.83%	3.60%	-2.45%	-0.76%	-5.40%	-3.27%	-	-
Horiz. %	84.59%	91.78%	88.59%	90.82%	91.51%	96.73%	100.00%	-
Total Cost	3,714,853	3,765,801	3,789,340	3,770,633	3,831,843	3,962,540	4,067,381	-5.84%
YoY %	-1.35%	-0.62%	0.50%	-1.60%	-3.30%	-2.58%	-	-
Horiz. %	91.33%	92.59%	93.16%	92.70%	94.21%	97.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,125,290	1,078,359	1,066,366	1,165,963	1,077,838	1,003,271	938,611	12.81%
YoY %	4.35%	1.12%	-8.54%	8.18%	7.43%	6.89%	-	-
Horiz. %	119.89%	114.89%	113.61%	124.22%	114.83%	106.89%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Dividend
Div	351,979	443,233	443,233	443,233	417,160	286,797	312,866	8.14%
YoY %	-20.59%	0.00%	0.00%	6.25%	45.45%	-8.33%	-	-
Horiz. %	112.50%	141.67%	141.67%	141.67%	133.34%	91.67%	100.00%	-
Div Payout %	76.37%	88.27%	79.05%	72.99%	77.27%	56.13%	60.49%	-
YoY %	-13.48%	11.66%	8.30%	-5.54%	37.66%	-7.21%	-	-
Horiz. %	126.25%	145.92%	130.68%	120.66%	127.74%	92.79%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Equity
Net Worth	1,125,290	1,078,359	1,066,366	1,165,963	1,077,838	1,003,271	938,611	12.81%
YoY %	4.35%	1.12%	-8.54%	8.18%	7.43%	6.89%	-	-
Horiz. %	119.89%	114.89%	113.61%	124.22%	114.83%	106.89%	100.00%	-
NOSH	5,214,506	5,214,506	5,214,506	5,214,506	5,214,506	5,214,506	5,214,506	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Ratio Analysis
NP Margin	11.03%	11.45%	12.64%	13.68%	12.11%	11.48%	11.29%	-
YoY %	-3.67%	-9.41%	-7.60%	12.96%	5.49%	1.68%	-	-
Horiz. %	97.70%	101.42%	111.96%	121.17%	107.26%	101.68%	100.00%	-
ROE	40.96%	46.56%	52.58%	52.08%	50.09%	50.93%	55.11%	-
YoY %	-12.03%	-11.45%	0.96%	3.97%	-1.65%	-7.58%	-	-
Horiz. %	74.32%	84.49%	95.41%	94.50%	90.89%	92.42%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Per Share
RPS	80.07	81.56	83.18	83.77	83.61	85.85	87.93	-6.03%
YoY %	-1.83%	-1.95%	-0.70%	0.19%	-2.61%	-2.37%	-	-
Horiz. %	91.06%	92.76%	94.60%	95.27%	95.09%	97.63%	100.00%	-
EPS	8.84	9.63	10.75	11.65	10.35	9.80	9.92	-7.37%
YoY %	-8.20%	-10.42%	-7.73%	12.56%	5.61%	-1.21%	-	-
Horiz. %	89.11%	97.08%	108.37%	117.44%	104.33%	98.79%	100.00%	-
DPS	6.75	8.50	8.50	8.50	8.00	5.50	6.00	8.14%
YoY %	-20.59%	0.00%	0.00%	6.25%	45.45%	-8.33%	-	-
Horiz. %	112.50%	141.67%	141.67%	141.67%	133.33%	91.67%	100.00%	-
NAPS	0.2158	0.2068	0.2045	0.2236	0.2067	0.1924	0.18	12.81%
YoY %	4.35%	1.12%	-8.54%	8.18%	7.43%	6.89%	-	-
Horiz. %	119.89%	114.89%	113.61%	124.22%	114.83%	106.89%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Adjusted Per Share Value based on latest NOSH - 5,214,506
RPS	80.01	81.49	83.11	83.70	83.53	85.77	87.85	-6.02%
YoY %	-1.82%	-1.95%	-0.70%	0.20%	-2.61%	-2.37%	-	-
Horiz. %	91.08%	92.76%	94.60%	95.28%	95.08%	97.63%	100.00%	-
EPS	8.83	9.62	10.74	11.64	10.34	9.79	9.91	-7.38%
YoY %	-8.21%	-10.43%	-7.73%	12.57%	5.62%	-1.21%	-	-
Horiz. %	89.10%	97.07%	108.38%	117.46%	104.34%	98.79%	100.00%	-
DPS	6.74	8.49	8.49	8.49	7.99	5.50	5.99	8.15%
YoY %	-20.61%	0.00%	0.00%	6.26%	45.27%	-8.18%	-	-
Horiz. %	112.52%	141.74%	141.74%	141.74%	133.39%	91.82%	100.00%	-
NAPS	0.2156	0.2066	0.2043	0.2234	0.2065	0.1922	0.1798	12.83%
YoY %	4.36%	1.13%	-8.55%	8.18%	7.44%	6.90%	-	-
Horiz. %	119.91%	114.91%	113.63%	124.25%	114.85%	106.90%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	-
Price	0.96	0.995	1.05	0.99	0.85	0.73	0.795	-
P/RPS	1.20	1.22	1.26	1.18	1.02	0.85	0.90	21.07%
YoY %	-1.64%	-3.17%	6.78%	15.69%	20.00%	-5.56%	-	-
Horiz. %	133.33%	135.56%	140.00%	131.11%	113.33%	94.44%	100.00%	-
P/EPS	10.86	10.33	9.76	8.50	8.21	7.45	8.01	22.43%
YoY %	5.13%	5.84%	14.82%	3.53%	10.20%	-6.99%	-	-
Horiz. %	135.58%	128.96%	121.85%	106.12%	102.50%	93.01%	100.00%	-
EY	9.21	9.68	10.24	11.76	12.18	13.42	12.48	-18.29%
YoY %	-4.86%	-5.47%	-12.93%	-3.45%	-9.24%	7.53%	-	-
Horiz. %	73.80%	77.56%	82.05%	94.23%	97.60%	107.53%	100.00%	-
DY	7.03	8.54	8.10	8.59	9.41	7.53	7.55	-4.63%
YoY %	-17.68%	5.43%	-5.70%	-8.71%	24.97%	-0.26%	-	-
Horiz. %	93.11%	113.11%	107.28%	113.77%	124.64%	99.74%	100.00%	-
P/NAPS	4.45	4.81	5.13	4.43	4.11	3.79	4.42	0.45%
YoY %	-7.48%	-6.24%	15.80%	7.79%	8.44%	-14.25%	-	-
Horiz. %	100.68%	108.82%	116.06%	100.23%	92.99%	85.75%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Price Multiplier on Announcement Date
Date	31/03/22	09/12/21	21/09/21	22/06/21	25/03/21	03/12/20	15/09/20	-
Price	1.10	0.965	1.05	1.25	0.92	0.88	0.805	-
P/RPS	1.37	1.18	1.26	1.49	1.10	1.03	0.92	30.30%
YoY %	16.10%	-6.35%	-15.44%	35.45%	6.80%	11.96%	-	-
Horiz. %	148.91%	128.26%	136.96%	161.96%	119.57%	111.96%	100.00%	-
P/EPS	12.45	10.02	9.76	10.73	8.89	8.98	8.12	32.86%
YoY %	24.25%	2.66%	-9.04%	20.70%	-1.00%	10.59%	-	-
Horiz. %	153.33%	123.40%	120.20%	132.14%	109.48%	110.59%	100.00%	-
EY	8.03	9.98	10.24	9.32	11.25	11.13	12.32	-24.76%
YoY %	-19.54%	-2.54%	9.87%	-17.16%	1.08%	-9.66%	-	-
Horiz. %	65.18%	81.01%	83.12%	75.65%	91.31%	90.34%	100.00%	-
DY	6.14	8.81	8.10	6.80	8.70	6.25	7.45	-12.06%
YoY %	-30.31%	8.77%	19.12%	-21.84%	39.20%	-16.11%	-	-
Horiz. %	82.42%	118.26%	108.72%	91.28%	116.78%	83.89%	100.00%	-
P/NAPS	5.10	4.67	5.13	5.59	4.45	4.57	4.47	9.16%
YoY %	9.21%	-8.97%	-8.23%	25.62%	-2.63%	2.24%	-	-
Horiz. %	114.09%	104.47%	114.77%	125.06%	99.55%	102.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos