[ASTRO] YoY Annual (Unaudited) Result on 31-Jan-2018 [#4]

Announcement Date
28-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
YoY- 23.56%
View:
Show?
Annual (Unaudited) Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 4,359,668 4,911,803 5,479,048 5,530,753 5,612,647 5,475,371 5,231,444 -2.98%
PBT 692,843 862,680 651,145 1,073,151 845,513 829,390 720,887 -0.65%
Tax -165,018 -218,065 -190,321 -309,175 -228,521 -221,429 -207,138 -3.71%
NP 527,825 644,615 460,824 763,976 616,992 607,961 513,749 0.45%
-
NP to SH 539,847 655,298 462,921 770,636 623,683 615,318 519,372 0.64%
-
Tax Rate 23.82% 25.28% 29.23% 28.81% 27.03% 26.70% 28.73% -
Total Cost 3,831,843 4,267,188 5,018,224 4,766,777 4,995,655 4,867,410 4,717,695 -3.40%
-
Net Worth 1,077,838 855,700 585,046 653,821 629,409 613,237 713,811 7.10%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 417,160 391,088 469,288 651,735 650,754 624,160 571,881 -5.11%
Div Payout % 77.27% 59.68% 101.38% 84.57% 104.34% 101.44% 110.11% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 1,077,838 855,700 585,046 653,821 629,409 613,237 713,811 7.10%
NOSH 5,214,506 5,214,506 5,214,314 5,213,883 5,206,035 5,201,335 5,198,919 0.04%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 12.11% 13.12% 8.41% 13.81% 10.99% 11.10% 9.82% -
ROE 50.09% 76.58% 79.13% 117.87% 99.09% 100.34% 72.76% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 83.61 94.19 105.08 106.08 107.81 105.27 100.63 -3.03%
EPS 10.35 12.57 8.88 14.79 11.98 11.83 9.99 0.59%
DPS 8.00 7.50 9.00 12.50 12.50 12.00 11.00 -5.16%
NAPS 0.2067 0.1641 0.1122 0.1254 0.1209 0.1179 0.1373 7.04%
Adjusted Per Share Value based on latest NOSH - 5,213,883
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 83.53 94.11 104.98 105.97 107.54 104.91 100.24 -2.99%
EPS 10.34 12.56 8.87 14.77 11.95 11.79 9.95 0.64%
DPS 7.99 7.49 8.99 12.49 12.47 11.96 10.96 -5.12%
NAPS 0.2065 0.164 0.1121 0.1253 0.1206 0.1175 0.1368 7.09%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.85 1.20 1.68 2.60 2.72 2.79 2.92 -
P/RPS 1.02 1.27 1.60 2.45 2.52 2.65 2.90 -15.96%
P/EPS 8.21 9.55 18.92 17.59 22.70 23.58 29.23 -19.05%
EY 12.18 10.47 5.28 5.68 4.40 4.24 3.42 23.55%
DY 9.41 6.25 5.36 4.81 4.60 4.30 3.77 16.45%
P/NAPS 4.11 7.31 14.97 20.73 22.50 23.66 21.27 -23.94%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 25/03/21 25/03/20 26/03/19 28/03/18 28/03/17 22/03/16 30/03/15 -
Price 0.92 0.83 1.53 2.02 2.87 3.00 3.19 -
P/RPS 1.10 0.88 1.46 1.90 2.66 2.85 3.17 -16.15%
P/EPS 8.89 6.60 17.23 13.67 23.96 25.36 31.93 -19.17%
EY 11.25 15.14 5.80 7.32 4.17 3.94 3.13 23.74%
DY 8.70 9.04 5.88 6.19 4.36 4.00 3.45 16.65%
P/NAPS 4.45 5.06 13.64 16.11 23.74 25.45 23.23 -24.05%

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