[ASTINO] QoQ Annualized Quarter Result on 31-Jan-2021 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 24.5%
YoY- 163.8%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 545,876 580,033 655,962 670,978 640,792 521,338 525,716 2.53%
PBT 93,008 81,539 88,356 72,958 62,220 28,104 24,630 141.90%
Tax -22,704 -17,846 -19,892 -15,846 -16,348 -5,807 -4,637 187.51%
NP 70,304 63,693 68,464 57,112 45,872 22,297 19,993 130.71%
-
NP to SH 70,304 63,693 68,464 57,112 45,872 22,297 19,993 130.71%
-
Tax Rate 24.41% 21.89% 22.51% 21.72% 26.27% 20.66% 18.83% -
Total Cost 475,572 516,340 587,498 613,866 594,920 499,041 505,722 -4.00%
-
Net Worth 473,672 458,870 447,212 428,353 410,506 402,401 394,357 12.95%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 473,672 458,870 447,212 428,353 410,506 402,401 394,357 12.95%
NOSH 493,412 493,412 274,117 274,117 274,117 274,117 274,117 47.81%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 12.88% 10.98% 10.44% 8.51% 7.16% 4.28% 3.80% -
ROE 14.84% 13.88% 15.31% 13.33% 11.17% 5.54% 5.07% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 110.63 117.56 243.49 249.06 237.27 191.74 193.30 -30.99%
EPS 14.24 12.91 25.41 21.20 17.00 8.20 7.35 55.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 1.66 1.59 1.52 1.48 1.45 -23.97%
Adjusted Per Share Value based on latest NOSH - 274,117
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 110.63 117.56 132.94 135.99 129.87 105.66 106.55 2.52%
EPS 14.25 12.91 13.88 11.57 9.30 4.52 4.05 130.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.93 0.9064 0.8681 0.832 0.8155 0.7992 12.96%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.705 0.685 1.58 0.86 0.64 0.54 0.505 -
P/RPS 0.64 0.58 0.65 0.35 0.27 0.28 0.26 82.00%
P/EPS 4.95 5.31 6.22 4.06 3.77 6.58 6.87 -19.58%
EY 20.21 18.84 16.08 24.65 26.54 15.19 14.56 24.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.95 0.54 0.42 0.36 0.35 63.02%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 31/12/21 30/09/21 25/06/21 26/03/21 18/12/20 29/09/20 19/06/20 -
Price 0.635 0.67 1.40 1.07 0.86 0.565 0.51 -
P/RPS 0.57 0.57 0.57 0.43 0.36 0.29 0.26 68.51%
P/EPS 4.46 5.19 5.51 5.05 5.06 6.89 6.94 -25.46%
EY 22.44 19.27 18.15 19.81 19.75 14.51 14.41 34.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.84 0.67 0.57 0.38 0.35 52.45%

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