[ASTINO] QoQ Annualized Quarter Result on 30-Apr-2017 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 10.86%
YoY- 34.06%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 566,220 555,156 500,590 501,025 494,674 453,720 472,731 12.74%
PBT 48,180 48,412 46,751 52,924 45,760 30,080 37,608 17.90%
Tax -12,832 -10,344 -12,309 -13,746 -10,422 -7,780 -7,254 46.11%
NP 35,348 38,068 34,442 39,177 35,338 22,300 30,354 10.65%
-
NP to SH 35,348 38,068 34,442 39,177 35,338 22,300 30,354 10.65%
-
Tax Rate 26.63% 21.37% 26.33% 25.97% 22.78% 25.86% 19.29% -
Total Cost 530,872 517,088 466,148 461,848 459,336 431,420 442,377 12.88%
-
Net Worth 355,050 347,127 336,315 330,846 321,992 311,544 304,087 10.85%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - 2,734 3,645 5,457 - - -
Div Payout % - - 7.94% 9.31% 15.44% - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 355,050 347,127 336,315 330,846 321,992 311,544 304,087 10.85%
NOSH 274,117 274,117 274,117 274,117 274,117 273,284 273,953 0.03%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 6.24% 6.86% 6.88% 7.82% 7.14% 4.91% 6.42% -
ROE 9.96% 10.97% 10.24% 11.84% 10.97% 7.16% 9.98% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 207.32 203.11 183.08 183.24 181.28 166.02 172.56 12.97%
EPS 12.94 13.92 12.60 14.33 12.92 8.16 11.08 10.86%
DPS 0.00 0.00 1.00 1.33 2.00 0.00 0.00 -
NAPS 1.30 1.27 1.23 1.21 1.18 1.14 1.11 11.07%
Adjusted Per Share Value based on latest NOSH - 274,117
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 114.76 112.51 101.45 101.54 100.26 91.96 95.81 12.74%
EPS 7.16 7.72 6.98 7.94 7.16 4.52 6.15 10.63%
DPS 0.00 0.00 0.55 0.74 1.11 0.00 0.00 -
NAPS 0.7196 0.7035 0.6816 0.6705 0.6526 0.6314 0.6163 10.85%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 1.13 0.975 1.20 1.04 0.715 0.75 0.77 -
P/RPS 0.55 0.48 0.66 0.57 0.39 0.45 0.45 14.27%
P/EPS 8.73 7.00 9.53 7.26 5.52 9.19 6.95 16.36%
EY 11.45 14.28 10.50 13.78 18.11 10.88 14.39 -14.09%
DY 0.00 0.00 0.83 1.28 2.80 0.00 0.00 -
P/NAPS 0.87 0.77 0.98 0.86 0.61 0.66 0.69 16.66%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 23/03/18 28/12/17 29/09/17 30/06/17 24/03/17 23/12/16 30/09/16 -
Price 0.875 0.96 1.13 1.15 0.75 0.735 0.805 -
P/RPS 0.42 0.47 0.62 0.63 0.41 0.44 0.47 -7.20%
P/EPS 6.76 6.89 8.97 8.03 5.79 9.01 7.27 -4.72%
EY 14.79 14.51 11.15 12.46 17.27 11.10 13.76 4.91%
DY 0.00 0.00 0.88 1.16 2.67 0.00 0.00 -
P/NAPS 0.67 0.76 0.92 0.95 0.64 0.64 0.73 -5.54%

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