[ASTRO] QoQ TTM Result on 31-Jul-2022 [#2]

Announcement Date
26-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- 2.7%
YoY- -23.14%
View:
Show?
TTM Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 3,729,102 3,800,065 3,840,679 3,936,915 4,076,113 4,175,480 4,252,916 -8.41%
PBT 182,641 288,941 398,117 540,842 531,063 590,714 640,048 -56.75%
Tax -54,839 -78,453 -79,620 -120,190 -117,394 -130,087 -152,933 -49.62%
NP 127,802 210,488 318,497 420,652 413,669 460,627 487,115 -59.11%
-
NP to SH 174,915 259,038 330,871 430,989 419,650 460,878 502,118 -50.58%
-
Tax Rate 30.03% 27.15% 20.00% 22.22% 22.11% 22.02% 23.89% -
Total Cost 3,601,300 3,589,577 3,522,182 3,516,263 3,662,444 3,714,853 3,765,801 -2.94%
-
Net Worth 1,111,211 1,071,059 1,131,547 1,168,049 1,176,392 1,125,290 1,078,359 2.02%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 104,290 156,435 273,761 312,870 338,942 351,979 443,233 -61.98%
Div Payout % 59.62% 60.39% 82.74% 72.59% 80.77% 76.37% 88.27% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 1,111,211 1,071,059 1,131,547 1,168,049 1,176,392 1,125,290 1,078,359 2.02%
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
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 3.43% 5.54% 8.29% 10.68% 10.15% 11.03% 11.45% -
ROE 15.74% 24.19% 29.24% 36.90% 35.67% 40.96% 46.56% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 71.51 72.87 73.65 75.50 78.17 80.07 81.56 -8.41%
EPS 3.35 4.97 6.35 8.27 8.05 8.84 9.63 -50.63%
DPS 2.00 3.00 5.25 6.00 6.50 6.75 8.50 -61.98%
NAPS 0.2131 0.2054 0.217 0.224 0.2256 0.2158 0.2068 2.02%
Adjusted Per Share Value based on latest NOSH - 5,214,506
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 71.45 72.81 73.59 75.43 78.10 80.01 81.49 -8.41%
EPS 3.35 4.96 6.34 8.26 8.04 8.83 9.62 -50.59%
DPS 2.00 3.00 5.25 5.99 6.49 6.74 8.49 -61.95%
NAPS 0.2129 0.2052 0.2168 0.2238 0.2254 0.2156 0.2066 2.02%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.695 0.615 0.675 0.895 1.00 0.96 0.995 -
P/RPS 0.97 0.84 0.92 1.19 1.28 1.20 1.22 -14.21%
P/EPS 20.72 12.38 10.64 10.83 12.43 10.86 10.33 59.25%
EY 4.83 8.08 9.40 9.23 8.05 9.21 9.68 -37.17%
DY 2.88 4.88 7.78 6.70 6.50 7.03 8.54 -51.64%
P/NAPS 3.26 2.99 3.11 4.00 4.43 4.45 4.81 -22.89%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 19/06/23 27/03/23 15/12/22 26/09/22 21/06/22 31/03/22 09/12/21 -
Price 0.66 0.66 0.71 0.83 0.94 1.10 0.965 -
P/RPS 0.92 0.91 0.96 1.10 1.20 1.37 1.18 -15.32%
P/EPS 19.68 13.29 11.19 10.04 11.68 12.45 10.02 57.02%
EY 5.08 7.53 8.94 9.96 8.56 8.03 9.98 -36.32%
DY 3.03 4.55 7.39 7.23 6.91 6.14 8.81 -51.00%
P/NAPS 3.10 3.21 3.27 3.71 4.17 5.10 4.67 -23.96%

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