[ASTRO] QoQ TTM Result on 31-Oct-2018 [#3]

Announcement Date
05-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- 1.26%
YoY- -28.29%
View:
Show?
TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 5,222,453 5,402,510 5,479,048 5,499,500 5,512,289 5,515,599 5,530,753 -3.76%
PBT 834,344 642,757 651,145 738,228 728,530 1,038,542 1,073,151 -15.48%
Tax -224,924 -186,493 -190,321 -215,510 -213,432 -293,043 -309,175 -19.15%
NP 609,420 456,264 460,824 522,718 515,098 745,499 763,976 -14.02%
-
NP to SH 617,145 464,388 462,921 526,310 519,779 749,542 770,636 -13.79%
-
Tax Rate 26.96% 29.01% 29.23% 29.19% 29.30% 28.22% 28.81% -
Total Cost 4,613,033 4,946,246 5,018,224 4,976,782 4,997,191 4,770,100 4,766,777 -2.16%
-
Net Worth 755,554 692,982 585,046 614,718 580,305 684,582 653,821 10.15%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 417,134 443,195 469,256 573,527 599,483 625,378 651,272 -25.75%
Div Payout % 67.59% 95.44% 101.37% 108.97% 115.33% 83.43% 84.51% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 755,554 692,982 585,046 614,718 580,305 684,582 653,821 10.15%
NOSH 5,214,314 5,214,314 5,214,314 5,214,314 5,213,883 5,213,883 5,213,883 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 11.67% 8.45% 8.41% 9.50% 9.34% 13.52% 13.81% -
ROE 81.68% 67.01% 79.13% 85.62% 89.57% 109.49% 117.87% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 100.16 103.61 105.08 105.48 105.72 105.79 106.08 -3.76%
EPS 11.84 8.91 8.88 10.09 9.97 14.38 14.78 -13.77%
DPS 8.00 8.50 9.00 11.00 11.50 12.00 12.50 -25.79%
NAPS 0.1449 0.1329 0.1122 0.1179 0.1113 0.1313 0.1254 10.14%
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 100.07 103.52 104.98 105.37 105.62 105.68 105.97 -3.75%
EPS 11.82 8.90 8.87 10.08 9.96 14.36 14.77 -13.83%
DPS 7.99 8.49 8.99 10.99 11.49 11.98 12.48 -25.77%
NAPS 0.1448 0.1328 0.1121 0.1178 0.1112 0.1312 0.1253 10.15%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 1.45 1.45 1.68 1.35 1.83 1.91 2.60 -
P/RPS 1.45 1.40 1.60 1.28 1.73 1.81 2.45 -29.57%
P/EPS 12.25 16.28 18.92 13.37 18.36 13.29 17.59 -21.48%
EY 8.16 6.14 5.28 7.48 5.45 7.53 5.68 27.40%
DY 5.52 5.86 5.36 8.15 6.28 6.28 4.81 9.64%
P/NAPS 10.01 10.91 14.97 11.45 16.44 14.55 20.73 -38.53%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 12/09/19 25/06/19 26/03/19 05/12/18 26/09/18 06/06/18 28/03/18 -
Price 1.34 1.51 1.53 1.29 1.66 1.83 2.02 -
P/RPS 1.34 1.46 1.46 1.22 1.57 1.73 1.90 -20.81%
P/EPS 11.32 16.95 17.23 12.78 16.65 12.73 13.67 -11.84%
EY 8.83 5.90 5.80 7.83 6.01 7.86 7.32 13.35%
DY 5.97 5.63 5.88 8.53 6.93 6.56 6.19 -2.39%
P/NAPS 9.25 11.36 13.64 10.94 14.91 13.94 16.11 -30.98%

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