[ASTINO] QoQ Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 13.29%
YoY- 81.31%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 481,352 511,833 518,349 526,574 479,440 456,411 436,074 6.78%
PBT 33,772 38,903 43,208 40,694 35,420 33,295 31,417 4.92%
Tax -9,488 -7,289 -8,922 -7,424 -6,052 -6,889 -7,121 21.02%
NP 24,284 31,614 34,285 33,270 29,368 26,406 24,296 -0.03%
-
NP to SH 24,284 31,614 34,285 33,270 29,368 26,406 24,296 -0.03%
-
Tax Rate 28.09% 18.74% 20.65% 18.24% 17.09% 20.69% 22.67% -
Total Cost 457,068 480,219 484,064 493,304 450,072 430,005 411,778 7.18%
-
Net Worth 251,260 245,492 240,088 232,731 217,344 221,078 197,947 17.18%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 251,260 245,492 240,088 232,731 217,344 221,078 197,947 17.18%
NOSH 135,816 136,384 136,413 132,233 132,527 134,803 128,537 3.73%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.04% 6.18% 6.61% 6.32% 6.13% 5.79% 5.57% -
ROE 9.66% 12.88% 14.28% 14.30% 13.51% 11.94% 12.27% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 354.41 375.29 379.98 398.21 361.77 338.57 339.26 2.94%
EPS 17.88 23.18 25.13 25.16 22.16 18.96 18.75 -3.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.80 1.76 1.76 1.64 1.64 1.54 12.96%
Adjusted Per Share Value based on latest NOSH - 132,190
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 97.56 103.73 105.05 106.72 97.17 92.50 88.38 6.79%
EPS 4.92 6.41 6.95 6.74 5.95 5.35 4.92 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5092 0.4975 0.4866 0.4717 0.4405 0.4481 0.4012 17.17%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.15 1.14 0.87 0.855 0.82 0.78 0.77 -
P/RPS 0.32 0.30 0.23 0.21 0.23 0.23 0.23 24.55%
P/EPS 6.43 4.92 3.46 3.40 3.70 3.98 4.07 35.53%
EY 15.55 20.33 28.89 29.43 27.02 25.11 24.55 -26.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.49 0.49 0.50 0.48 0.50 15.37%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 02/12/13 30/09/13 27/06/13 29/03/13 02/01/13 27/09/12 29/06/12 -
Price 1.19 1.23 1.26 0.82 0.86 0.83 0.77 -
P/RPS 0.34 0.33 0.33 0.21 0.24 0.25 0.23 29.67%
P/EPS 6.66 5.31 5.01 3.26 3.88 4.24 4.07 38.73%
EY 15.03 18.85 19.95 30.68 25.77 23.60 24.55 -27.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.72 0.47 0.52 0.51 0.50 17.83%

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