[ASTINO] QoQ Annualized Quarter Result on 31-Jan-2015 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 15.22%
YoY- 23.27%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 461,656 485,730 516,165 498,920 484,248 490,132 485,260 -3.26%
PBT 27,132 26,690 33,437 35,138 31,500 39,948 38,428 -20.65%
Tax -6,824 -6,886 -7,670 -8,878 -8,708 -10,949 -10,350 -24.18%
NP 20,308 19,804 25,766 26,260 22,792 28,999 28,077 -19.37%
-
NP to SH 20,308 19,804 25,766 26,260 22,792 28,999 28,077 -19.37%
-
Tax Rate 25.15% 25.80% 22.94% 25.27% 27.64% 27.41% 26.93% -
Total Cost 441,348 465,926 490,398 472,660 461,456 461,133 457,182 -2.31%
-
Net Worth 285,409 279,392 279,595 282,336 273,942 266,095 257,963 6.95%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - 5,341 - 15,953 31,886 - - -
Div Payout % - 26.97% - 60.75% 139.90% - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 285,409 279,392 279,595 282,336 273,942 266,095 257,963 6.95%
NOSH 274,432 273,914 274,113 274,112 273,942 271,526 135,770 59.66%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 4.40% 4.08% 4.99% 5.26% 4.71% 5.92% 5.79% -
ROE 7.12% 7.09% 9.22% 9.30% 8.32% 10.90% 10.88% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 168.22 177.33 188.30 182.01 176.77 180.51 357.41 -39.40%
EPS 7.40 7.23 9.40 9.58 8.32 10.68 20.68 -49.50%
DPS 0.00 1.95 0.00 5.82 11.64 0.00 0.00 -
NAPS 1.04 1.02 1.02 1.03 1.00 0.98 1.90 -33.01%
Adjusted Per Share Value based on latest NOSH - 274,243
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 93.56 98.44 104.61 101.12 98.14 99.34 98.35 -3.26%
EPS 4.12 4.01 5.22 5.32 4.62 5.88 5.69 -19.31%
DPS 0.00 1.08 0.00 3.23 6.46 0.00 0.00 -
NAPS 0.5784 0.5662 0.5667 0.5722 0.5552 0.5393 0.5228 6.95%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.64 0.72 0.78 0.76 0.76 1.73 1.34 -
P/RPS 0.38 0.41 0.41 0.42 0.43 0.96 0.37 1.78%
P/EPS 8.65 9.96 8.30 7.93 9.13 16.20 6.48 21.17%
EY 11.56 10.04 12.05 12.61 10.95 6.17 15.43 -17.46%
DY 0.00 2.71 0.00 7.66 15.32 0.00 0.00 -
P/NAPS 0.62 0.71 0.76 0.74 0.76 1.77 0.71 -8.61%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 01/12/15 30/09/15 30/06/15 30/03/15 01/12/14 30/09/14 26/06/14 -
Price 0.66 0.64 0.73 0.715 0.71 0.79 1.64 -
P/RPS 0.39 0.36 0.39 0.39 0.40 0.44 0.46 -10.39%
P/EPS 8.92 8.85 7.77 7.46 8.53 7.40 7.93 8.13%
EY 11.21 11.30 12.88 13.40 11.72 13.52 12.61 -7.52%
DY 0.00 3.05 0.00 8.14 16.39 0.00 0.00 -
P/NAPS 0.63 0.63 0.72 0.69 0.71 0.81 0.86 -18.69%

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