[ASTRO] YoY 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 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 4,076,113 4,368,230 4,730,295 5,402,510 5,515,599 5,575,959 5,508,063 -4.89%
PBT 531,063 782,573 733,033 642,757 1,038,542 834,940 879,041 -8.05%
Tax -117,394 -184,976 -184,775 -186,493 -293,043 -226,734 -236,672 -11.02%
NP 413,669 597,597 548,258 456,264 745,499 608,206 642,369 -7.06%
-
NP to SH 419,650 607,252 552,943 464,388 749,542 617,332 649,187 -7.01%
-
Tax Rate 22.11% 23.64% 25.21% 29.01% 28.22% 27.16% 26.92% -
Total Cost 3,662,444 3,770,633 4,182,037 4,946,246 4,770,100 4,967,753 4,865,694 -4.62%
-
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 338,942 443,233 338,934 443,195 625,378 650,583 637,110 -9.97%
Div Payout % 80.77% 72.99% 61.30% 95.44% 83.43% 105.39% 98.14% -
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 10.15% 13.68% 11.59% 8.45% 13.52% 10.91% 11.66% -
ROE 35.67% 52.08% 62.82% 67.01% 109.49% 96.06% 112.34% -
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 78.17 83.77 90.71 103.61 105.79 107.06 105.71 -4.90%
EPS 8.05 11.65 10.60 8.91 14.38 11.85 12.46 -7.01%
DPS 6.50 8.50 6.50 8.50 12.00 12.50 12.25 -10.01%
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 78.17 83.77 90.71 103.61 105.77 106.93 105.63 -4.89%
EPS 8.05 11.65 10.60 8.91 14.37 11.84 12.45 -7.00%
DPS 6.50 8.50 6.50 8.50 11.99 12.48 12.22 -9.98%
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 1.28 1.18 1.04 1.40 1.81 2.52 2.62 -11.24%
P/EPS 12.43 8.50 8.91 16.28 13.29 22.78 22.23 -9.23%
EY 8.05 11.76 11.22 6.14 7.53 4.39 4.50 10.17%
DY 6.50 8.59 6.88 5.86 6.28 4.63 4.42 6.63%
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 2.70 2.76 -
P/RPS 1.20 1.49 1.08 1.46 1.73 2.52 2.61 -12.14%
P/EPS 11.68 10.73 9.24 16.95 12.73 22.78 22.15 -10.11%
EY 8.56 9.32 10.82 5.90 7.86 4.39 4.51 11.26%
DY 6.91 6.80 6.63 5.63 6.56 4.63 4.44 7.64%
P/NAPS 4.17 5.59 5.81 11.36 13.94 21.88 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