[ASTINO] QoQ Annualized Quarter Result on 31-Jul-2011 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 32.04%
YoY- 69.28%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 436,074 412,306 415,756 419,177 404,764 385,992 365,756 12.44%
PBT 31,417 22,416 27,256 42,072 35,814 22,854 16,132 56.01%
Tax -7,121 -4,066 -5,220 -7,154 -9,369 -6,042 -4,388 38.13%
NP 24,296 18,350 22,036 34,918 26,445 16,812 11,744 62.43%
-
NP to SH 24,296 18,350 22,036 34,918 26,445 16,812 11,744 62.43%
-
Tax Rate 22.67% 18.14% 19.15% 17.00% 26.16% 26.44% 27.20% -
Total Cost 411,778 393,956 393,720 384,259 378,318 369,180 354,012 10.61%
-
Net Worth 197,947 194,547 191,120 191,929 178,983 172,908 168,152 11.49%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 197,947 194,547 191,120 191,929 178,983 172,908 168,152 11.49%
NOSH 128,537 128,839 129,135 132,365 132,580 133,006 133,454 -2.47%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 5.57% 4.45% 5.30% 8.33% 6.53% 4.36% 3.21% -
ROE 12.27% 9.43% 11.53% 18.19% 14.78% 9.72% 6.98% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 339.26 320.02 321.95 316.68 305.30 290.21 274.07 15.30%
EPS 18.75 14.16 17.08 26.38 19.95 12.64 8.80 65.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.51 1.48 1.45 1.35 1.30 1.26 14.32%
Adjusted Per Share Value based on latest NOSH - 132,315
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 88.38 83.56 84.26 84.95 82.03 78.23 74.13 12.44%
EPS 4.92 3.72 4.47 7.08 5.36 3.41 2.38 62.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4012 0.3943 0.3873 0.389 0.3627 0.3504 0.3408 11.50%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.77 0.76 0.76 0.76 0.66 0.64 0.63 -
P/RPS 0.23 0.24 0.24 0.24 0.22 0.22 0.23 0.00%
P/EPS 4.07 5.34 4.45 2.88 3.31 5.06 7.16 -31.40%
EY 24.55 18.74 22.45 34.71 30.22 19.75 13.97 45.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.51 0.52 0.49 0.49 0.50 0.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 29/03/12 01/12/11 29/09/11 24/06/11 29/03/11 01/12/10 -
Price 0.77 0.80 0.75 0.64 0.64 0.64 0.57 -
P/RPS 0.23 0.25 0.23 0.20 0.21 0.22 0.21 6.25%
P/EPS 4.07 5.62 4.40 2.43 3.21 5.06 6.48 -26.67%
EY 24.55 17.80 22.75 41.22 31.17 19.75 15.44 36.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.51 0.44 0.47 0.49 0.45 7.28%

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