[ASTINO] QoQ Annualized Quarter Result on 31-Jan-2007 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 2.51%
YoY- 148.63%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 319,024 289,055 273,404 273,370 255,252 243,686 224,138 26.45%
PBT 18,684 21,782 23,148 26,794 26,652 13,692 11,192 40.59%
Tax -4,096 -5,160 -5,472 -6,222 -6,584 -3,348 -2,386 43.22%
NP 14,588 16,622 17,676 20,572 20,068 10,344 8,805 39.88%
-
NP to SH 14,588 16,622 17,676 20,572 20,068 10,344 8,805 39.88%
-
Tax Rate 21.92% 23.69% 23.64% 23.22% 24.70% 24.45% 21.32% -
Total Cost 304,436 272,433 255,728 252,798 235,184 233,342 215,333 25.88%
-
Net Worth 113,888 108,789 109,739 108,273 103,124 101,040 98,491 10.13%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - 6,324 8,409 - - 3,182 - -
Div Payout % - 38.05% 47.57% - - 30.77% - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 113,888 108,789 109,739 108,273 103,124 101,040 98,491 10.13%
NOSH 127,964 126,499 126,137 125,899 125,761 126,300 126,271 0.88%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 4.57% 5.75% 6.47% 7.53% 7.86% 4.24% 3.93% -
ROE 12.81% 15.28% 16.11% 19.00% 19.46% 10.24% 8.94% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 249.31 228.50 216.75 217.13 202.97 192.94 177.51 25.33%
EPS 11.40 12.63 14.01 16.34 15.96 8.19 6.97 38.69%
DPS 0.00 5.00 6.67 0.00 0.00 2.52 0.00 -
NAPS 0.89 0.86 0.87 0.86 0.82 0.80 0.78 9.16%
Adjusted Per Share Value based on latest NOSH - 125,731
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 64.66 58.58 55.41 55.40 51.73 49.39 45.43 26.44%
EPS 2.96 3.37 3.58 4.17 4.07 2.10 1.78 40.23%
DPS 0.00 1.28 1.70 0.00 0.00 0.65 0.00 -
NAPS 0.2308 0.2205 0.2224 0.2194 0.209 0.2048 0.1996 10.13%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.67 0.84 0.76 0.64 0.48 0.49 0.53 -
P/RPS 0.27 0.37 0.35 0.29 0.24 0.25 0.30 -6.76%
P/EPS 5.88 6.39 5.42 3.92 3.01 5.98 7.60 -15.68%
EY 17.01 15.64 18.44 25.53 33.24 16.71 13.16 18.60%
DY 0.00 5.95 8.77 0.00 0.00 5.14 0.00 -
P/NAPS 0.75 0.98 0.87 0.74 0.59 0.61 0.68 6.73%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 17/12/07 24/09/07 25/06/07 30/03/07 30/11/06 29/09/06 27/06/06 -
Price 0.64 0.66 0.88 0.62 0.49 0.48 0.51 -
P/RPS 0.26 0.29 0.41 0.29 0.24 0.25 0.29 -7.00%
P/EPS 5.61 5.02 6.28 3.79 3.07 5.86 7.31 -16.13%
EY 17.81 19.91 15.92 26.35 32.57 17.06 13.67 19.23%
DY 0.00 7.58 7.58 0.00 0.00 5.25 0.00 -
P/NAPS 0.72 0.77 1.01 0.72 0.60 0.60 0.65 7.03%

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