[ASTRO] YoY Cumulative Quarter Result on 31-Jul-2021 [#2]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
21-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- 61.68%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Cumulative Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 1,559,836 1,760,946 1,883,209 2,121,774 2,143,900 2,470,784 2,727,379 -8.88%
PBT 98,188 50,256 254,127 303,999 284,316 447,294 264,095 -15.18%
Tax -27,986 -17,444 -63,642 -73,539 -74,233 -110,134 -75,531 -15.23%
NP 70,202 32,812 190,485 230,460 210,083 337,160 188,564 -15.17%
-
NP to SH 71,718 39,546 198,484 228,373 207,490 345,532 191,308 -15.07%
-
Tax Rate 28.50% 34.71% 25.04% 24.19% 26.11% 24.62% 28.60% -
Total Cost 1,489,634 1,728,134 1,692,724 1,891,314 1,933,817 2,133,624 2,538,815 -8.49%
-
Net Worth 1,165,407 1,133,654 1,168,049 1,066,366 938,611 755,554 580,305 12.31%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - 13,036 117,326 156,435 130,362 208,572 260,694 -
Div Payout % - 32.97% 59.11% 68.50% 62.83% 60.36% 136.27% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 1,165,407 1,133,654 1,168,049 1,066,366 938,611 755,554 580,305 12.31%
NOSH 5,219,023 5,214,506 5,214,506 5,214,506 5,214,506 5,214,314 5,213,883 0.01%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 4.50% 1.86% 10.11% 10.86% 9.80% 13.65% 6.91% -
ROE 6.15% 3.49% 16.99% 21.42% 22.11% 45.73% 32.97% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 29.89 33.77 36.11 40.69 41.11 47.38 52.31 -8.89%
EPS 1.37 0.76 3.81 4.38 3.98 6.63 3.67 -15.13%
DPS 0.00 0.25 2.25 3.00 2.50 4.00 5.00 -
NAPS 0.2233 0.2174 0.224 0.2045 0.18 0.1449 0.1113 12.29%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 29.89 33.74 36.08 40.65 41.08 47.34 52.26 -8.88%
EPS 1.37 0.76 3.80 4.38 3.98 6.62 3.67 -15.13%
DPS 0.00 0.25 2.25 3.00 2.50 4.00 5.00 -
NAPS 0.2233 0.2172 0.2238 0.2043 0.1798 0.1448 0.1112 12.30%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.28 0.535 0.895 1.05 0.795 1.45 1.83 -
P/RPS 0.94 1.58 2.48 2.58 1.93 3.06 3.50 -19.66%
P/EPS 20.38 70.55 23.51 23.97 19.98 21.88 49.87 -13.84%
EY 4.91 1.42 4.25 4.17 5.01 4.57 2.01 16.03%
DY 0.00 0.47 2.51 2.86 3.14 2.76 2.73 -
P/NAPS 1.25 2.46 4.00 5.13 4.42 10.01 16.44 -34.88%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 30/09/24 25/09/23 26/09/22 21/09/21 15/09/20 12/09/19 26/09/18 -
Price 0.265 0.51 0.83 1.05 0.805 1.34 1.66 -
P/RPS 0.89 1.51 2.30 2.58 1.96 2.83 3.17 -19.06%
P/EPS 19.28 67.25 21.81 23.97 20.23 20.22 45.24 -13.23%
EY 5.19 1.49 4.59 4.17 4.94 4.95 2.21 15.27%
DY 0.00 0.49 2.71 2.86 3.11 2.99 3.01 -
P/NAPS 1.19 2.35 3.71 5.13 4.47 9.25 14.91 -34.35%

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