[ASTRO] YoY 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
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 3,580,169 3,840,679 4,252,916 4,476,590 5,053,960 5,499,500 5,539,988 -7.01%
PBT 46,202 398,117 640,048 687,054 838,130 738,228 1,002,490 -40.10%
Tax -45,848 -79,620 -152,933 -173,004 -212,614 -215,510 -276,099 -25.85%
NP 354 318,497 487,115 514,050 625,516 522,718 726,391 -71.93%
-
NP to SH 47,248 330,871 502,118 510,940 634,777 526,310 733,926 -36.67%
-
Tax Rate 99.23% 20.00% 23.89% 25.18% 25.37% 29.19% 27.54% -
Total Cost 3,579,815 3,522,182 3,765,801 3,962,540 4,428,444 4,976,782 4,813,597 -4.81%
-
Net Worth 1,081,903 1,131,547 1,078,359 1,003,271 831,680 614,718 664,287 8.46%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 13,036 273,761 443,233 286,797 391,073 573,527 650,783 -47.87%
Div Payout % 27.59% 82.74% 88.27% 56.13% 61.61% 108.97% 88.67% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 1,081,903 1,131,547 1,078,359 1,003,271 831,680 614,718 664,287 8.46%
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
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 0.01% 8.29% 11.45% 11.48% 12.38% 9.50% 13.11% -
ROE 4.37% 29.24% 46.56% 50.93% 76.32% 85.62% 110.48% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 68.60 73.65 81.56 85.85 96.92 105.48 106.33 -7.04%
EPS 0.91 6.35 9.63 9.80 12.17 10.09 14.09 -36.64%
DPS 0.25 5.25 8.50 5.50 7.50 11.00 12.50 -47.88%
NAPS 0.2073 0.217 0.2068 0.1924 0.1595 0.1179 0.1275 8.43%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 68.60 73.59 81.49 85.77 96.84 105.37 106.15 -7.01%
EPS 0.91 6.34 9.62 9.79 12.16 10.08 14.06 -36.62%
DPS 0.25 5.25 8.49 5.50 7.49 10.99 12.47 -47.86%
NAPS 0.2073 0.2168 0.2066 0.1922 0.1594 0.1178 0.1273 8.46%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.415 0.675 0.995 0.73 1.35 1.35 2.81 -
P/RPS 0.60 0.92 1.22 0.85 1.39 1.28 2.64 -21.87%
P/EPS 45.84 10.64 10.33 7.45 11.09 13.37 19.95 14.86%
EY 2.18 9.40 9.68 13.42 9.02 7.48 5.01 -12.94%
DY 0.60 7.78 8.54 7.53 5.56 8.15 4.45 -28.38%
P/NAPS 2.00 3.11 4.81 3.79 8.46 11.45 22.04 -32.95%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 14/12/23 15/12/22 09/12/21 03/12/20 04/12/19 05/12/18 06/12/17 -
Price 0.365 0.71 0.965 0.88 1.36 1.29 2.80 -
P/RPS 0.53 0.96 1.18 1.03 1.40 1.22 2.63 -23.42%
P/EPS 40.32 11.19 10.02 8.98 11.17 12.78 19.88 12.50%
EY 2.48 8.94 9.98 11.13 8.95 7.83 5.03 -11.11%
DY 0.68 7.39 8.81 6.25 5.51 8.53 4.46 -26.89%
P/NAPS 1.76 3.27 4.67 4.57 8.53 10.94 21.96 -34.32%

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