[ASTRO] QoQ TTM Result on 30-Apr-2022 [#1]

Announcement Date
21-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- -8.95%
YoY- -30.89%
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 4,076,113 4,175,480 4,252,916 4,337,542 4,368,230 4,359,668 4,476,590 -6.07%
PBT 531,063 590,714 640,048 712,526 782,573 692,843 687,054 -15.81%
Tax -117,394 -130,087 -152,933 -164,324 -184,976 -165,018 -173,004 -22.83%
NP 413,669 460,627 487,115 548,202 597,597 527,825 514,050 -13.51%
-
NP to SH 419,650 460,878 502,118 560,730 607,252 539,847 510,940 -12.32%
-
Tax Rate 22.11% 22.02% 23.89% 23.06% 23.64% 23.82% 25.18% -
Total Cost 3,662,444 3,714,853 3,765,801 3,789,340 3,770,633 3,831,843 3,962,540 -5.12%
-
Net Worth 1,176,392 1,125,290 1,078,359 1,066,366 1,165,963 1,077,838 1,003,271 11.22%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 338,942 351,979 443,233 443,233 443,233 417,160 286,797 11.81%
Div Payout % 80.77% 76.37% 88.27% 79.05% 72.99% 77.27% 56.13% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 1,176,392 1,125,290 1,078,359 1,066,366 1,165,963 1,077,838 1,003,271 11.22%
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
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 10.15% 11.03% 11.45% 12.64% 13.68% 12.11% 11.48% -
ROE 35.67% 40.96% 46.56% 52.58% 52.08% 50.09% 50.93% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 78.17 80.07 81.56 83.18 83.77 83.61 85.85 -6.07%
EPS 8.05 8.84 9.63 10.75 11.65 10.35 9.80 -12.32%
DPS 6.50 6.75 8.50 8.50 8.50 8.00 5.50 11.81%
NAPS 0.2256 0.2158 0.2068 0.2045 0.2236 0.2067 0.1924 11.22%
Adjusted Per Share Value based on latest NOSH - 5,214,506
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 78.17 80.07 81.56 83.18 83.77 83.61 85.85 -6.07%
EPS 8.05 8.84 9.63 10.75 11.65 10.35 9.80 -12.32%
DPS 6.50 6.75 8.50 8.50 8.50 8.00 5.50 11.81%
NAPS 0.2256 0.2158 0.2068 0.2045 0.2236 0.2067 0.1924 11.22%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 1.00 0.96 0.995 1.05 0.99 0.85 0.73 -
P/RPS 1.28 1.20 1.22 1.26 1.18 1.02 0.85 31.47%
P/EPS 12.43 10.86 10.33 9.76 8.50 8.21 7.45 40.80%
EY 8.05 9.21 9.68 10.24 11.76 12.18 13.42 -28.94%
DY 6.50 7.03 8.54 8.10 8.59 9.41 7.53 -9.36%
P/NAPS 4.43 4.45 4.81 5.13 4.43 4.11 3.79 10.99%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 21/06/22 31/03/22 09/12/21 21/09/21 22/06/21 25/03/21 03/12/20 -
Price 0.94 1.10 0.965 1.05 1.25 0.92 0.88 -
P/RPS 1.20 1.37 1.18 1.26 1.49 1.10 1.03 10.75%
P/EPS 11.68 12.45 10.02 9.76 10.73 8.89 8.98 19.21%
EY 8.56 8.03 9.98 10.24 9.32 11.25 11.13 -16.09%
DY 6.91 6.14 8.81 8.10 6.80 8.70 6.25 6.94%
P/NAPS 4.17 5.10 4.67 5.13 5.59 4.45 4.57 -5.93%

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