[ASTRO] QoQ Quarter Result on 2022-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 990,672 926,184 921,120 962,089 1,031,286 1,022,420 1,060,318 -4.42% QoQ % 6.96% 0.55% -4.26% -6.71% 0.87% -3.57% - Horiz. % 93.43% 87.35% 86.87% 90.74% 97.26% 96.43% 100.00%
PBT 43,185 -8,371 127,192 126,935 152,361 134,354 117,413 -48.57% QoQ % 615.89% -106.58% 0.20% -16.69% 13.40% 14.43% - Horiz. % 36.78% -7.13% 108.33% 108.11% 129.77% 114.43% 100.00%
Tax -26,167 11,356 -32,479 -31,163 -27,334 -29,214 -29,683 -8.04% QoQ % -330.42% 134.96% -4.22% -14.01% 6.44% 1.58% - Horiz. % 88.15% -38.26% 109.42% 104.99% 92.09% 98.42% 100.00%
NP 17,018 2,985 94,713 95,772 125,027 105,140 87,730 -66.39% QoQ % 470.12% -96.85% -1.11% -23.40% 18.91% 19.84% - Horiz. % 19.40% 3.40% 107.96% 109.17% 142.51% 119.84% 100.00%
NP to SH 54,753 5,801 98,466 100,018 126,586 105,919 87,127 -26.57% QoQ % 843.85% -94.11% -1.55% -20.99% 19.51% 21.57% - Horiz. % 62.84% 6.66% 113.01% 114.80% 145.29% 121.57% 100.00%
Tax Rate 60.59 % - % 25.54 % 24.55 % 17.94 % 21.74 % 25.28 % 78.81% QoQ % 0.00% 0.00% 4.03% 36.85% -17.48% -14.00% - Horiz. % 239.68% 0.00% 101.03% 97.11% 70.97% 86.00% 100.00%
Total Cost 973,654 923,199 826,407 866,317 906,259 917,280 972,588 0.07% QoQ % 5.47% 11.71% -4.61% -4.41% -1.20% -5.69% - Horiz. % 100.11% 94.92% 84.97% 89.07% 93.18% 94.31% 100.00%
Net Worth 1,071,059 1,131,547 1,168,049 1,176,392 1,125,290 1,078,359 1,066,366 0.29% QoQ % -5.35% -3.13% -0.71% 4.54% 4.35% 1.12% - Horiz. % 100.44% 106.11% 109.54% 110.32% 105.53% 101.12% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - 39,108 52,145 65,181 117,326 78,217 78,217 - QoQ % 0.00% -25.00% -20.00% -44.44% 50.00% 0.00% - Horiz. % 0.00% 50.00% 66.67% 83.33% 150.00% 100.00% 100.00%
Div Payout % - % 674.17 % 52.96 % 65.17 % 92.69 % 73.85 % 89.77 % - QoQ % 0.00% 1,172.98% -18.74% -29.69% 25.51% -17.73% - Horiz. % 0.00% 751.00% 59.00% 72.60% 103.25% 82.27% 100.00%
Equity 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 1,071,059 1,131,547 1,168,049 1,176,392 1,125,290 1,078,359 1,066,366 0.29% QoQ % -5.35% -3.13% -0.71% 4.54% 4.35% 1.12% - Horiz. % 100.44% 106.11% 109.54% 110.32% 105.53% 101.12% 100.00%
NOSH 5,214,506 5,214,506 5,214,506 5,214,506 5,214,506 5,214,506 5,214,506 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 1.72 % 0.32 % 10.28 % 9.95 % 12.12 % 10.28 % 8.27 % -64.80% QoQ % 437.50% -96.89% 3.32% -17.90% 17.90% 24.30% - Horiz. % 20.80% 3.87% 124.30% 120.31% 146.55% 124.30% 100.00%
ROE 5.11 % 0.51 % 8.43 % 8.50 % 11.25 % 9.82 % 8.17 % -26.80% QoQ % 901.96% -93.95% -0.82% -24.44% 14.56% 20.20% - Horiz. % 62.55% 6.24% 103.18% 104.04% 137.70% 120.20% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 19.00 17.76 17.66 18.45 19.78 19.61 20.33 -4.40% QoQ % 6.98% 0.57% -4.28% -6.72% 0.87% -3.54% - Horiz. % 93.46% 87.36% 86.87% 90.75% 97.29% 96.46% 100.00%
EPS 1.05 0.11 1.89 1.92 2.43 2.03 1.67 -26.55% QoQ % 854.55% -94.18% -1.56% -20.99% 19.70% 21.56% - Horiz. % 62.87% 6.59% 113.17% 114.97% 145.51% 121.56% 100.00%
DPS 0.00 0.75 1.00 1.25 2.25 1.50 1.50 - QoQ % 0.00% -25.00% -20.00% -44.44% 50.00% 0.00% - Horiz. % 0.00% 50.00% 66.67% 83.33% 150.00% 100.00% 100.00%
NAPS 0.2054 0.2170 0.2240 0.2256 0.2158 0.2068 0.2045 0.29% QoQ % -5.35% -3.13% -0.71% 4.54% 4.35% 1.12% - Horiz. % 100.44% 106.11% 109.54% 110.32% 105.53% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,219,023 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 18.98 17.75 17.65 18.43 19.76 19.59 20.32 -4.43% QoQ % 6.93% 0.57% -4.23% -6.73% 0.87% -3.59% - Horiz. % 93.41% 87.35% 86.86% 90.70% 97.24% 96.41% 100.00%
EPS 1.05 0.11 1.89 1.92 2.43 2.03 1.67 -26.55% QoQ % 854.55% -94.18% -1.56% -20.99% 19.70% 21.56% - Horiz. % 62.87% 6.59% 113.17% 114.97% 145.51% 121.56% 100.00%
DPS 0.00 0.75 1.00 1.25 2.25 1.50 1.50 - QoQ % 0.00% -25.00% -20.00% -44.44% 50.00% 0.00% - Horiz. % 0.00% 50.00% 66.67% 83.33% 150.00% 100.00% 100.00%
NAPS 0.2052 0.2168 0.2238 0.2254 0.2156 0.2066 0.2043 0.29% QoQ % -5.35% -3.13% -0.71% 4.55% 4.36% 1.13% - Horiz. % 100.44% 106.12% 109.54% 110.33% 105.53% 101.13% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.6150 0.6750 0.8950 1.0000 0.9600 0.9950 1.0500 -
P/RPS 3.24 3.80 5.07 5.42 4.85 5.07 5.16 -26.61% QoQ % -14.74% -25.05% -6.46% 11.75% -4.34% -1.74% - Horiz. % 62.79% 73.64% 98.26% 105.04% 93.99% 98.26% 100.00%
P/EPS 58.57 606.76 47.40 52.14 39.55 48.98 62.84 -4.57% QoQ % -90.35% 1,180.08% -9.09% 31.83% -19.25% -22.06% - Horiz. % 93.20% 965.56% 75.43% 82.97% 62.94% 77.94% 100.00%
EY 1.71 0.16 2.11 1.92 2.53 2.04 1.59 4.96% QoQ % 968.75% -92.42% 9.90% -24.11% 24.02% 28.30% - Horiz. % 107.55% 10.06% 132.70% 120.75% 159.12% 128.30% 100.00%
DY 0.00 1.11 1.12 1.25 2.34 1.51 1.43 - QoQ % 0.00% -0.89% -10.40% -46.58% 54.97% 5.59% - Horiz. % 0.00% 77.62% 78.32% 87.41% 163.64% 105.59% 100.00%
P/NAPS 2.99 3.11 4.00 4.43 4.45 4.81 5.13 -30.16% QoQ % -3.86% -22.25% -9.71% -0.45% -7.48% -6.24% - Horiz. % 58.28% 60.62% 77.97% 86.35% 86.74% 93.76% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 27/03/23 15/12/22 26/09/22 21/06/22 31/03/22 09/12/21 21/09/21 -
Price 0.6600 0.7100 0.8300 0.9400 1.1000 0.9650 1.0500 -
P/RPS 3.47 4.00 4.70 5.09 5.56 4.92 5.16 -23.19% QoQ % -13.25% -14.89% -7.66% -8.45% 13.01% -4.65% - Horiz. % 67.25% 77.52% 91.09% 98.64% 107.75% 95.35% 100.00%
P/EPS 62.86 638.22 43.95 49.01 45.31 47.51 62.84 0.02% QoQ % -90.15% 1,352.15% -10.32% 8.17% -4.63% -24.40% - Horiz. % 100.03% 1,015.63% 69.94% 77.99% 72.10% 75.60% 100.00%
EY 1.59 0.16 2.28 2.04 2.21 2.10 1.59 - QoQ % 893.75% -92.98% 11.76% -7.69% 5.24% 32.08% - Horiz. % 100.00% 10.06% 143.40% 128.30% 138.99% 132.08% 100.00%
DY 0.00 1.06 1.20 1.33 2.05 1.55 1.43 - QoQ % 0.00% -11.67% -9.77% -35.12% 32.26% 8.39% - Horiz. % 0.00% 74.13% 83.92% 93.01% 143.36% 108.39% 100.00%
P/NAPS 3.21 3.27 3.71 4.17 5.10 4.67 5.13 -26.78% QoQ % -1.83% -11.86% -11.03% -18.24% 9.21% -8.97% - Horiz. % 62.57% 63.74% 72.32% 81.29% 99.42% 91.03% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
1. AMH FY23 Q1 Bursa Report_Final.pdf 
