[ASTRO] YoY Annualized Quarter 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- -13.19%
YoY- -29.19%
View:
Show?
Annualized Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 3,848,356 4,245,824 4,211,576 4,937,608 5,243,760 5,304,376 5,451,124 -5.63%
PBT 507,740 746,344 387,424 906,012 939,564 1,078,000 1,120,292 -12.35%
Tax -124,652 -175,424 -95,592 -228,752 -244,064 -308,592 -315,740 -14.34%
NP 383,088 570,920 291,832 677,260 695,500 769,408 804,552 -11.62%
-
NP to SH 400,072 564,984 295,364 704,784 698,916 783,292 808,696 -11.06%
-
Tax Rate 24.55% 23.50% 24.67% 25.25% 25.98% 28.63% 28.18% -
Total Cost 3,465,268 3,674,904 3,919,744 4,260,348 4,548,260 4,534,968 4,646,572 -4.76%
-
Net Worth 1,176,392 1,165,963 880,208 692,982 684,582 642,674 577,863 12.57%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 260,725 312,870 208,580 417,145 521,388 624,967 625,280 -13.56%
Div Payout % 65.17% 55.38% 70.62% 59.19% 74.60% 79.79% 77.32% -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 1,176,392 1,165,963 880,208 692,982 684,582 642,674 577,863 12.57%
NOSH 5,214,506 5,214,506 5,214,506 5,214,314 5,213,883 5,208,058 5,210,669 0.01%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 9.95% 13.45% 6.93% 13.72% 13.26% 14.51% 14.76% -
ROE 34.01% 48.46% 33.56% 101.70% 102.09% 121.88% 139.95% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 73.80 81.42 80.77 94.69 100.57 101.85 104.61 -5.64%
EPS 7.68 10.84 5.68 13.52 13.40 15.04 15.52 -11.05%
DPS 5.00 6.00 4.00 8.00 10.00 12.00 12.00 -13.57%
NAPS 0.2256 0.2236 0.1688 0.1329 0.1313 0.1234 0.1109 12.55%
Adjusted Per Share Value based on latest NOSH - 5,214,506
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 73.80 81.42 80.77 94.69 100.56 101.72 104.54 -5.63%
EPS 7.68 10.84 5.68 13.52 13.40 15.02 15.51 -11.04%
DPS 5.00 6.00 4.00 8.00 10.00 11.99 11.99 -13.55%
NAPS 0.2256 0.2236 0.1688 0.1329 0.1313 0.1232 0.1108 12.57%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 1.00 0.99 0.945 1.45 1.91 2.70 2.77 -
P/RPS 1.35 1.22 1.17 1.53 1.90 2.65 2.65 -10.62%
P/EPS 13.03 9.14 16.68 10.73 14.25 17.95 17.85 -5.10%
EY 7.67 10.94 5.99 9.32 7.02 5.57 5.60 5.37%
DY 5.00 6.06 4.23 5.52 5.24 4.44 4.33 2.42%
P/NAPS 4.43 4.43 5.60 10.91 14.55 21.88 24.98 -25.03%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 21/06/22 22/06/21 18/06/20 25/06/19 06/06/18 14/06/17 31/05/16 -
Price 0.94 1.25 0.98 1.51 1.83 2.67 2.76 -
P/RPS 1.27 1.54 1.21 1.59 1.82 2.62 2.64 -11.47%
P/EPS 12.25 11.54 17.30 11.17 13.65 17.75 17.78 -6.01%
EY 8.16 8.67 5.78 8.95 7.33 5.63 5.62 6.40%
DY 5.32 4.80 4.08 5.30 5.46 4.49 4.35 3.41%
P/NAPS 4.17 5.59 5.81 11.36 13.94 21.64 24.89 -25.74%

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