[ASTINO] QoQ Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 3.05%
YoY- 41.12%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 474,090 481,352 511,833 518,349 526,574 479,440 456,411 2.55%
PBT 29,542 33,772 38,903 43,208 40,694 35,420 33,295 -7.64%
Tax -8,240 -9,488 -7,289 -8,922 -7,424 -6,052 -6,889 12.64%
NP 21,302 24,284 31,614 34,285 33,270 29,368 26,406 -13.30%
-
NP to SH 21,302 24,284 31,614 34,285 33,270 29,368 26,406 -13.30%
-
Tax Rate 27.89% 28.09% 18.74% 20.65% 18.24% 17.09% 20.69% -
Total Cost 452,788 457,068 480,219 484,064 493,304 450,072 430,005 3.49%
-
Net Worth 255,081 251,260 245,492 240,088 232,731 217,344 221,078 9.97%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 255,081 251,260 245,492 240,088 232,731 217,344 221,078 9.97%
NOSH 135,681 135,816 136,384 136,413 132,233 132,527 134,803 0.43%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 4.49% 5.04% 6.18% 6.61% 6.32% 6.13% 5.79% -
ROE 8.35% 9.66% 12.88% 14.28% 14.30% 13.51% 11.94% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 349.41 354.41 375.29 379.98 398.21 361.77 338.57 2.11%
EPS 15.70 17.88 23.18 25.13 25.16 22.16 18.96 -11.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.85 1.80 1.76 1.76 1.64 1.64 9.50%
Adjusted Per Share Value based on latest NOSH - 136,321
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 96.08 97.56 103.73 105.05 106.72 97.17 92.50 2.55%
EPS 4.32 4.92 6.41 6.95 6.74 5.95 5.35 -13.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.517 0.5092 0.4975 0.4866 0.4717 0.4405 0.4481 9.97%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.30 1.15 1.14 0.87 0.855 0.82 0.78 -
P/RPS 0.37 0.32 0.30 0.23 0.21 0.23 0.23 37.17%
P/EPS 8.28 6.43 4.92 3.46 3.40 3.70 3.98 62.74%
EY 12.08 15.55 20.33 28.89 29.43 27.02 25.11 -38.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 0.63 0.49 0.49 0.50 0.48 27.28%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 02/12/13 30/09/13 27/06/13 29/03/13 02/01/13 27/09/12 -
Price 1.42 1.19 1.23 1.26 0.82 0.86 0.83 -
P/RPS 0.41 0.34 0.33 0.33 0.21 0.24 0.25 38.94%
P/EPS 9.04 6.66 5.31 5.01 3.26 3.88 4.24 65.42%
EY 11.06 15.03 18.85 19.95 30.68 25.77 23.60 -39.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.68 0.72 0.47 0.52 0.51 30.37%

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