[ASTRO] YoY TTM Result on 31-Jul-2020 [#2]

Announcement Date
15-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- -6.45%
YoY- -16.19%
View:
Show?
TTM Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 3,677,802 3,936,915 4,337,542 4,584,919 5,222,453 5,512,289 5,567,366 -6.67%
PBT 85,070 540,842 712,526 699,702 834,344 728,530 1,005,244 -33.72%
Tax -32,255 -120,190 -164,324 -182,164 -224,924 -213,432 -276,198 -30.07%
NP 52,815 420,652 548,202 517,538 609,420 515,098 729,046 -35.42%
-
NP to SH 100,100 430,989 560,730 517,256 617,145 519,779 738,246 -28.31%
-
Tax Rate 37.92% 22.22% 23.06% 26.03% 26.96% 29.30% 27.48% -
Total Cost 3,624,987 3,516,263 3,789,340 4,067,381 4,613,033 4,997,191 4,838,320 -4.69%
-
Net Worth 1,133,654 1,168,049 1,066,366 938,611 755,554 580,305 679,653 8.89%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 52,145 312,870 443,233 312,866 417,134 599,483 650,691 -34.32%
Div Payout % 52.09% 72.59% 79.05% 60.49% 67.59% 115.33% 88.14% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 1,133,654 1,168,049 1,066,366 938,611 755,554 580,305 679,653 8.89%
NOSH 5,214,506 5,214,506 5,214,506 5,214,506 5,214,314 5,213,883 5,208,076 0.02%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 1.44% 10.68% 12.64% 11.29% 11.67% 9.34% 13.09% -
ROE 8.83% 36.90% 52.58% 55.11% 81.68% 89.57% 108.62% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 70.53 75.50 83.18 87.93 100.16 105.72 106.90 -6.69%
EPS 1.92 8.27 10.75 9.92 11.84 9.97 14.18 -28.33%
DPS 1.00 6.00 8.50 6.00 8.00 11.50 12.50 -34.34%
NAPS 0.2174 0.224 0.2045 0.18 0.1449 0.1113 0.1305 8.87%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 70.47 75.43 83.11 87.85 100.07 105.62 106.67 -6.67%
EPS 1.92 8.26 10.74 9.91 11.82 9.96 14.15 -28.30%
DPS 1.00 5.99 8.49 5.99 7.99 11.49 12.47 -34.31%
NAPS 0.2172 0.2238 0.2043 0.1798 0.1448 0.1112 0.1302 8.89%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.535 0.895 1.05 0.795 1.45 1.83 2.58 -
P/RPS 0.76 1.19 1.26 0.90 1.45 1.73 2.41 -17.49%
P/EPS 27.87 10.83 9.76 8.01 12.25 18.36 18.20 7.35%
EY 3.59 9.23 10.24 12.48 8.16 5.45 5.49 -6.83%
DY 1.87 6.70 8.10 7.55 5.52 6.28 4.84 -14.65%
P/NAPS 2.46 4.00 5.13 4.42 10.01 16.44 19.77 -29.33%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 25/09/23 26/09/22 21/09/21 15/09/20 12/09/19 26/09/18 14/09/17 -
Price 0.51 0.83 1.05 0.805 1.34 1.66 2.63 -
P/RPS 0.72 1.10 1.26 0.92 1.34 1.57 2.46 -18.50%
P/EPS 26.57 10.04 9.76 8.12 11.32 16.65 18.55 6.16%
EY 3.76 9.96 10.24 12.32 8.83 6.01 5.39 -5.82%
DY 1.96 7.23 8.10 7.45 5.97 6.93 4.75 -13.71%
P/NAPS 2.35 3.71 5.13 4.47 9.25 14.91 20.15 -30.09%

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