[ASTINO] QoQ Annualized Quarter Result on 31-Jul-2009 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 23.89%
YoY- -65.84%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
Revenue 326,572 323,928 296,056 319,876 311,580 309,100 309,100 4.23%
PBT 32,286 31,012 32,600 12,795 10,236 12,854 12,854 100.27%
Tax -6,616 -6,738 -7,300 -3,685 -2,882 -3,576 -3,576 59.03%
NP 25,670 24,274 25,300 9,110 7,353 9,278 9,278 115.42%
-
NP to SH 25,670 24,274 25,300 9,110 7,353 9,278 9,278 115.42%
-
Tax Rate 20.49% 21.73% 22.39% 28.80% 28.16% 27.82% 27.82% -
Total Cost 300,901 299,654 270,756 310,766 304,226 299,822 299,822 0.27%
-
Net Worth 160,961 156,976 151,839 146,686 142,695 0 141,747 10.06%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
Div - - - 3,474 - - - -
Div Payout % - - - 38.14% - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
Net Worth 160,961 156,976 151,839 146,686 142,695 0 141,747 10.06%
NOSH 127,747 127,623 127,595 128,672 128,554 128,861 128,861 -0.65%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
NP Margin 7.86% 7.49% 8.55% 2.85% 2.36% 3.00% 3.00% -
ROE 15.95% 15.46% 16.66% 6.21% 5.15% 0.00% 6.55% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
RPS 255.64 253.82 232.03 248.60 242.37 239.87 239.87 4.91%
EPS 20.11 19.02 19.80 7.08 5.72 7.20 7.20 116.97%
DPS 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.19 1.14 1.11 0.00 1.10 10.78%
Adjusted Per Share Value based on latest NOSH - 128,853
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
RPS 66.19 65.65 60.00 64.83 63.15 62.65 62.65 4.23%
EPS 5.20 4.92 5.13 1.85 1.49 1.88 1.88 115.38%
DPS 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
NAPS 0.3262 0.3181 0.3077 0.2973 0.2892 0.00 0.2873 10.04%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/12/08 -
Price 0.64 0.53 0.54 0.51 0.44 0.41 0.41 -
P/RPS 0.25 0.21 0.23 0.21 0.18 0.17 0.17 33.75%
P/EPS 3.18 2.79 2.72 7.20 7.69 5.69 5.69 -35.51%
EY 31.40 35.89 36.72 13.88 13.00 17.56 17.56 55.00%
DY 0.00 0.00 0.00 5.29 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.45 0.45 0.40 0.00 0.37 27.38%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
Date 29/06/10 29/03/10 25/11/09 28/09/09 26/06/09 - 27/03/09 -
Price 0.59 0.56 0.51 0.54 0.44 0.00 0.39 -
P/RPS 0.23 0.22 0.22 0.22 0.18 0.00 0.16 31.47%
P/EPS 2.94 2.94 2.57 7.63 7.69 0.00 5.42 -36.95%
EY 34.06 33.96 38.88 13.11 13.00 0.00 18.46 58.71%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.43 0.47 0.40 0.00 0.35 24.89%

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