[ASTINO] QoQ Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -16.73%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 479,440 456,411 436,074 412,306 415,756 419,177 404,764 11.89%
PBT 35,420 33,295 31,417 22,416 27,256 42,072 35,814 -0.73%
Tax -6,052 -6,889 -7,121 -4,066 -5,220 -7,154 -9,369 -25.17%
NP 29,368 26,406 24,296 18,350 22,036 34,918 26,445 7.20%
-
NP to SH 29,368 26,406 24,296 18,350 22,036 34,918 26,445 7.20%
-
Tax Rate 17.09% 20.69% 22.67% 18.14% 19.15% 17.00% 26.16% -
Total Cost 450,072 430,005 411,778 393,956 393,720 384,259 378,318 12.21%
-
Net Worth 217,344 221,078 197,947 194,547 191,120 191,929 178,983 13.75%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 217,344 221,078 197,947 194,547 191,120 191,929 178,983 13.75%
NOSH 132,527 134,803 128,537 128,839 129,135 132,365 132,580 -0.02%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 6.13% 5.79% 5.57% 4.45% 5.30% 8.33% 6.53% -
ROE 13.51% 11.94% 12.27% 9.43% 11.53% 18.19% 14.78% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 361.77 338.57 339.26 320.02 321.95 316.68 305.30 11.92%
EPS 22.16 18.96 18.75 14.16 17.08 26.38 19.95 7.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.64 1.54 1.51 1.48 1.45 1.35 13.78%
Adjusted Per Share Value based on latest NOSH - 128,846
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 97.17 92.50 88.38 83.56 84.26 84.95 82.03 11.89%
EPS 5.95 5.35 4.92 3.72 4.47 7.08 5.36 7.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4405 0.4481 0.4012 0.3943 0.3873 0.389 0.3627 13.76%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.82 0.78 0.77 0.76 0.76 0.76 0.66 -
P/RPS 0.23 0.23 0.23 0.24 0.24 0.24 0.22 2.99%
P/EPS 3.70 3.98 4.07 5.34 4.45 2.88 3.31 7.67%
EY 27.02 25.11 24.55 18.74 22.45 34.71 30.22 -7.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.50 0.50 0.51 0.52 0.49 1.34%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 02/01/13 27/09/12 29/06/12 29/03/12 01/12/11 29/09/11 24/06/11 -
Price 0.86 0.83 0.77 0.80 0.75 0.64 0.64 -
P/RPS 0.24 0.25 0.23 0.25 0.23 0.20 0.21 9.26%
P/EPS 3.88 4.24 4.07 5.62 4.40 2.43 3.21 13.40%
EY 25.77 23.60 24.55 17.80 22.75 41.22 31.17 -11.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.50 0.53 0.51 0.44 0.47 6.93%

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