[ASTINO] QoQ Annualized Quarter Result on 30-Apr-2010 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 5.75%
YoY- 249.1%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 385,992 365,756 334,835 326,572 323,928 296,056 319,876 13.30%
PBT 22,854 16,132 27,367 32,286 31,012 32,600 12,795 47.05%
Tax -6,042 -4,388 -6,740 -6,616 -6,738 -7,300 -3,685 38.92%
NP 16,812 11,744 20,627 25,670 24,274 25,300 9,110 50.28%
-
NP to SH 16,812 11,744 20,627 25,670 24,274 25,300 9,110 50.28%
-
Tax Rate 26.44% 27.20% 24.63% 20.49% 21.73% 22.39% 28.80% -
Total Cost 369,180 354,012 314,208 300,901 299,654 270,756 310,766 12.13%
-
Net Worth 172,908 168,152 162,224 160,961 156,976 151,839 146,686 11.55%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - 3,474 -
Div Payout % - - - - - - 38.14% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 172,908 168,152 162,224 160,961 156,976 151,839 146,686 11.55%
NOSH 133,006 133,454 127,735 127,747 127,623 127,595 128,672 2.22%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 4.36% 3.21% 6.16% 7.86% 7.49% 8.55% 2.85% -
ROE 9.72% 6.98% 12.72% 15.95% 15.46% 16.66% 6.21% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 290.21 274.07 262.13 255.64 253.82 232.03 248.60 10.83%
EPS 12.64 8.80 16.15 20.11 19.02 19.80 7.08 47.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
NAPS 1.30 1.26 1.27 1.26 1.23 1.19 1.14 9.12%
Adjusted Per Share Value based on latest NOSH - 127,729
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 78.23 74.13 67.86 66.19 65.65 60.00 64.83 13.30%
EPS 3.41 2.38 4.18 5.20 4.92 5.13 1.85 50.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
NAPS 0.3504 0.3408 0.3288 0.3262 0.3181 0.3077 0.2973 11.54%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.64 0.63 0.65 0.64 0.53 0.54 0.51 -
P/RPS 0.22 0.23 0.25 0.25 0.21 0.23 0.21 3.14%
P/EPS 5.06 7.16 4.03 3.18 2.79 2.72 7.20 -20.90%
EY 19.75 13.97 24.84 31.40 35.89 36.72 13.88 26.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.29 -
P/NAPS 0.49 0.50 0.51 0.51 0.43 0.45 0.45 5.82%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/03/11 01/12/10 29/09/10 29/06/10 29/03/10 25/11/09 28/09/09 -
Price 0.64 0.57 0.66 0.59 0.56 0.51 0.54 -
P/RPS 0.22 0.21 0.25 0.23 0.22 0.22 0.22 0.00%
P/EPS 5.06 6.48 4.09 2.94 2.94 2.57 7.63 -23.89%
EY 19.75 15.44 24.47 34.06 33.96 38.88 13.11 31.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.49 0.45 0.52 0.47 0.46 0.43 0.47 2.80%

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