[ASTRO] QoQ TTM 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- -10.45%
YoY- -1.73%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 3,936,915 4,076,113 4,175,480 4,252,916 4,337,542 4,368,230 4,359,668 -6.59%
PBT 540,842 531,063 590,714 640,048 712,526 782,573 692,843 -15.25%
Tax -120,190 -117,394 -130,087 -152,933 -164,324 -184,976 -165,018 -19.09%
NP 420,652 413,669 460,627 487,115 548,202 597,597 527,825 -14.07%
-
NP to SH 430,989 419,650 460,878 502,118 560,730 607,252 539,847 -13.97%
-
Tax Rate 22.22% 22.11% 22.02% 23.89% 23.06% 23.64% 23.82% -
Total Cost 3,516,263 3,662,444 3,714,853 3,765,801 3,789,340 3,770,633 3,831,843 -5.58%
-
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 312,870 338,942 351,979 443,233 443,233 443,233 417,160 -17.49%
Div Payout % 72.59% 80.77% 76.37% 88.27% 79.05% 72.99% 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 10.68% 10.15% 11.03% 11.45% 12.64% 13.68% 12.11% -
ROE 36.90% 35.67% 40.96% 46.56% 52.58% 52.08% 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 75.50 78.17 80.07 81.56 83.18 83.77 83.61 -6.59%
EPS 8.27 8.05 8.84 9.63 10.75 11.65 10.35 -13.92%
DPS 6.00 6.50 6.75 8.50 8.50 8.50 8.00 -17.49%
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 75.43 78.10 80.01 81.49 83.11 83.70 83.53 -6.59%
EPS 8.26 8.04 8.83 9.62 10.74 11.64 10.34 -13.94%
DPS 5.99 6.49 6.74 8.49 8.49 8.49 7.99 -17.51%
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 1.19 1.28 1.20 1.22 1.26 1.18 1.02 10.85%
P/EPS 10.83 12.43 10.86 10.33 9.76 8.50 8.21 20.34%
EY 9.23 8.05 9.21 9.68 10.24 11.76 12.18 -16.92%
DY 6.70 6.50 7.03 8.54 8.10 8.59 9.41 -20.31%
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 1.10 1.20 1.37 1.18 1.26 1.49 1.10 0.00%
P/EPS 10.04 11.68 12.45 10.02 9.76 10.73 8.89 8.47%
EY 9.96 8.56 8.03 9.98 10.24 9.32 11.25 -7.81%
DY 7.23 6.91 6.14 8.81 8.10 6.80 8.70 -11.63%
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