[ASTINO] YoY Quarter Result on 2022-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 155,870 156,487 156,483 92,182 141,438 135,372 128,432 3.28% YoY % -0.39% 0.00% 69.75% -34.83% 4.48% 5.40% - Horiz. % 121.36% 121.84% 121.84% 71.77% 110.13% 105.40% 100.00%
PBT 16,411 14,379 29,788 3,601 10,898 8,863 16,813 -0.40% YoY % 14.13% -51.73% 727.21% -66.96% 22.96% -47.28% - Horiz. % 97.61% 85.52% 177.17% 21.42% 64.82% 52.72% 100.00%
Tax -3,703 -2,622 -6,996 569 -2,314 -104 -5,099 -5.19% YoY % -41.23% 62.52% -1,329.53% 124.59% -2,125.00% 97.96% - Horiz. % 72.62% 51.42% 137.20% -11.16% 45.38% 2.04% 100.00%
NP 12,708 11,757 22,792 4,170 8,584 8,759 11,714 1.37% YoY % 8.09% -48.42% 446.57% -51.42% -2.00% -25.23% - Horiz. % 108.49% 100.37% 194.57% 35.60% 73.28% 74.77% 100.00%
NP to SH 12,708 11,757 22,792 4,170 8,584 8,759 11,714 1.37% YoY % 8.09% -48.42% 446.57% -51.42% -2.00% -25.23% - Horiz. % 108.49% 100.37% 194.57% 35.60% 73.28% 74.77% 100.00%
Tax Rate 22.56 % 18.23 % 23.49 % -15.80 % 21.23 % 1.17 % 30.33 % -4.81% YoY % 23.75% -22.39% 248.67% -174.42% 1,714.53% -96.14% - Horiz. % 74.38% 60.11% 77.45% -52.09% 70.00% 3.86% 100.00%
Total Cost 143,162 144,730 133,691 88,012 132,854 126,613 116,718 3.46% YoY % -1.08% 8.26% 51.90% -33.75% 4.93% 8.48% - Horiz. % 122.66% 124.00% 114.54% 75.41% 113.82% 108.48% 100.00%
Net Worth 521,384 493,409 447,212 394,357 376,448 360,300 330,846 7.87% YoY % 5.67% 10.33% 13.40% 4.76% 4.48% 8.90% - Horiz. % 157.59% 149.14% 135.17% 119.20% 113.78% 108.90% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 521,384 493,409 447,212 394,357 376,448 360,300 330,846 7.87% YoY % 5.67% 10.33% 13.40% 4.76% 4.48% 8.90% - Horiz. % 157.59% 149.14% 135.17% 119.20% 113.78% 108.90% 100.00%
NOSH 491,872 493,409 269,405 271,971 272,789 272,955 273,427 10.28% YoY % -0.31% 83.15% -0.94% -0.30% -0.06% -0.17% - Horiz. % 179.89% 180.45% 98.53% 99.47% 99.77% 99.83% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 8.15 % 7.51 % 14.57 % 4.52 % 6.07 % 6.47 % 9.12 % -1.86% YoY % 8.52% -48.46% 222.35% -25.54% -6.18% -29.06% - Horiz. % 89.36% 82.35% 159.76% 49.56% 66.56% 70.94% 100.00%
ROE 2.44 % 2.38 % 5.10 % 1.06 % 2.28 % 2.43 % 3.54 % -6.01% YoY % 2.52% -53.33% 381.13% -53.51% -6.17% -31.36% - Horiz. % 68.93% 67.23% 144.07% 29.94% 64.41% 68.64% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 31.69 31.72 58.08 33.89 51.85 49.59 46.97 -6.35% YoY % -0.09% -45.39% 71.38% -34.64% 4.56% 5.58% - Horiz. % 67.47% 67.53% 123.65% 72.15% 110.39% 105.58% 100.00%
EPS 2.58 2.38 8.46 1.53 3.15 3.21 4.28 -8.09% YoY % 8.40% -71.87% 452.94% -51.43% -1.87% -25.00% - Horiz. % 60.28% 55.61% 197.66% 35.75% 73.60% 75.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0600 1.0000 1.6600 1.4500 1.3800 1.3200 1.2100 -2.18% YoY % 6.00% -39.76% 14.48% 5.07% 4.55% 9.09% - Horiz. % 87.60% 82.64% 137.19% 119.83% 114.05% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 493,412 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 31.59 31.72 31.71 18.68 28.67 27.44 26.03 3.28% YoY % -0.41% 0.03% 69.75% -34.84% 4.48% 5.42% - Horiz. % 121.36% 121.86% 121.82% 71.76% 110.14% 105.42% 100.00%
EPS 2.58 2.38 4.62 0.85 1.74 1.78 2.37 1.42% YoY % 8.40% -48.48% 443.53% -51.15% -2.25% -24.89% - Horiz. % 108.86% 100.42% 194.94% 35.86% 73.42% 75.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0567 1.0000 0.9064 0.7992 0.7630 0.7302 0.6705 7.87% YoY % 5.67% 10.33% 13.41% 4.74% 4.49% 8.90% - Horiz. % 157.60% 149.14% 135.18% 119.19% 113.80% 108.90% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.5100 0.6200 1.5800 0.5050 0.6800 0.7900 1.0400 -
P/RPS 1.61 1.95 2.72 1.49 1.31 1.59 2.21 -5.14% YoY % -17.44% -28.31% 82.55% 13.74% -17.61% -28.05% - Horiz. % 72.85% 88.24% 123.08% 67.42% 59.28% 71.95% 100.00%
P/EPS 19.74 26.02 18.68 32.94 21.61 24.62 24.28 -3.39% YoY % -24.14% 39.29% -43.29% 52.43% -12.23% 1.40% - Horiz. % 81.30% 107.17% 76.94% 135.67% 89.00% 101.40% 100.00%
EY 5.07 3.84 5.35 3.04 4.63 4.06 4.12 3.52% YoY % 32.03% -28.22% 75.99% -34.34% 14.04% -1.46% - Horiz. % 123.06% 93.20% 129.85% 73.79% 112.38% 98.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.48 0.62 0.95 0.35 0.49 0.60 0.86 -9.26% YoY % -22.58% -34.74% 171.43% -28.57% -18.33% -30.23% - Horiz. % 55.81% 72.09% 110.47% 40.70% 56.98% 69.77% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 23/06/23 24/06/22 - 19/06/20 28/06/19 22/06/18 30/06/17 -
Price 0.5000 0.5150 1.4000 0.5100 0.6850 0.8250 1.1500 -
P/RPS 1.58 1.62 2.41 1.50 1.32 1.66 2.45 -7.05% YoY % -2.47% -32.78% 60.67% 13.64% -20.48% -32.24% - Horiz. % 64.49% 66.12% 98.37% 61.22% 53.88% 67.76% 100.00%
P/EPS 19.35 21.61 16.55 33.26 21.77 25.71 26.84 -5.30% YoY % -10.46% 30.57% -50.24% 52.78% -15.32% -4.21% - Horiz. % 72.09% 80.51% 61.66% 123.92% 81.11% 95.79% 100.00%
EY 5.17 4.63 6.04 3.01 4.59 3.89 3.73 5.59% YoY % 11.66% -23.34% 100.66% -34.42% 17.99% 4.29% - Horiz. % 138.61% 124.13% 161.93% 80.70% 123.06% 104.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.47 0.52 0.84 0.35 0.50 0.62 0.95 -11.06% YoY % -9.62% -38.10% 140.00% -30.00% -19.35% -34.74% - Horiz. % 49.47% 54.74% 88.42% 36.84% 52.63% 65.26% 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
Astino Q3(FYE2022).pdf 
