[ASTRO] QoQ TTM Result on 31-Jan-2021 [#4]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jan-2021 [#4]
Profit Trend
QoQ- 5.66%
YoY- -17.62%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 4,252,916 4,337,542 4,368,230 4,359,668 4,476,590 4,584,919 4,730,295 -6.82%
PBT 640,048 712,526 782,573 692,843 687,054 699,702 733,033 -8.62%
Tax -152,933 -164,324 -184,976 -165,018 -173,004 -182,164 -184,775 -11.81%
NP 487,115 548,202 597,597 527,825 514,050 517,538 548,258 -7.56%
-
NP to SH 502,118 560,730 607,252 539,847 510,940 517,256 552,943 -6.20%
-
Tax Rate 23.89% 23.06% 23.64% 23.82% 25.18% 26.03% 25.21% -
Total Cost 3,765,801 3,789,340 3,770,633 3,831,843 3,962,540 4,067,381 4,182,037 -6.73%
-
Net Worth 1,078,359 1,066,366 1,165,963 1,077,838 1,003,271 938,611 880,208 14.45%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 443,233 443,233 443,233 417,160 286,797 312,866 338,934 19.52%
Div Payout % 88.27% 79.05% 72.99% 77.27% 56.13% 60.49% 61.30% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 1,078,359 1,066,366 1,165,963 1,077,838 1,003,271 938,611 880,208 14.45%
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
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 11.45% 12.64% 13.68% 12.11% 11.48% 11.29% 11.59% -
ROE 46.56% 52.58% 52.08% 50.09% 50.93% 55.11% 62.82% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 81.56 83.18 83.77 83.61 85.85 87.93 90.71 -6.82%
EPS 9.63 10.75 11.65 10.35 9.80 9.92 10.60 -6.18%
DPS 8.50 8.50 8.50 8.00 5.50 6.00 6.50 19.52%
NAPS 0.2068 0.2045 0.2236 0.2067 0.1924 0.18 0.1688 14.45%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 81.49 83.11 83.70 83.53 85.77 87.85 90.64 -6.83%
EPS 9.62 10.74 11.64 10.34 9.79 9.91 10.59 -6.18%
DPS 8.49 8.49 8.49 7.99 5.50 5.99 6.49 19.55%
NAPS 0.2066 0.2043 0.2234 0.2065 0.1922 0.1798 0.1687 14.42%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.995 1.05 0.99 0.85 0.73 0.795 0.945 -
P/RPS 1.22 1.26 1.18 1.02 0.85 0.90 1.04 11.19%
P/EPS 10.33 9.76 8.50 8.21 7.45 8.01 8.91 10.33%
EY 9.68 10.24 11.76 12.18 13.42 12.48 11.22 -9.34%
DY 8.54 8.10 8.59 9.41 7.53 7.55 6.88 15.45%
P/NAPS 4.81 5.13 4.43 4.11 3.79 4.42 5.60 -9.61%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 09/12/21 21/09/21 22/06/21 25/03/21 03/12/20 15/09/20 18/06/20 -
Price 0.965 1.05 1.25 0.92 0.88 0.805 0.98 -
P/RPS 1.18 1.26 1.49 1.10 1.03 0.92 1.08 6.06%
P/EPS 10.02 9.76 10.73 8.89 8.98 8.12 9.24 5.53%
EY 9.98 10.24 9.32 11.25 11.13 12.32 10.82 -5.23%
DY 8.81 8.10 6.80 8.70 6.25 7.45 6.63 20.80%
P/NAPS 4.67 5.13 5.59 4.45 4.57 4.47 5.81 -13.51%

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