[ASTINO] QoQ Annualized Quarter Result on 31-Jul-2013 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -7.79%
YoY- 19.72%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 485,260 474,090 481,352 511,833 518,349 526,574 479,440 0.80%
PBT 38,428 29,542 33,772 38,903 43,208 40,694 35,420 5.60%
Tax -10,350 -8,240 -9,488 -7,289 -8,922 -7,424 -6,052 43.14%
NP 28,077 21,302 24,284 31,614 34,285 33,270 29,368 -2.96%
-
NP to SH 28,077 21,302 24,284 31,614 34,285 33,270 29,368 -2.96%
-
Tax Rate 26.93% 27.89% 28.09% 18.74% 20.65% 18.24% 17.09% -
Total Cost 457,182 452,788 457,068 480,219 484,064 493,304 450,072 1.05%
-
Net Worth 257,963 255,081 251,260 245,492 240,088 232,731 217,344 12.13%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 257,963 255,081 251,260 245,492 240,088 232,731 217,344 12.13%
NOSH 135,770 135,681 135,816 136,384 136,413 132,233 132,527 1.62%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 5.79% 4.49% 5.04% 6.18% 6.61% 6.32% 6.13% -
ROE 10.88% 8.35% 9.66% 12.88% 14.28% 14.30% 13.51% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 357.41 349.41 354.41 375.29 379.98 398.21 361.77 -0.80%
EPS 20.68 15.70 17.88 23.18 25.13 25.16 22.16 -4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.88 1.85 1.80 1.76 1.76 1.64 10.33%
Adjusted Per Share Value based on latest NOSH - 136,258
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 98.35 96.08 97.56 103.73 105.05 106.72 97.17 0.81%
EPS 5.69 4.32 4.92 6.41 6.95 6.74 5.95 -2.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5228 0.517 0.5092 0.4975 0.4866 0.4717 0.4405 12.13%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.34 1.30 1.15 1.14 0.87 0.855 0.82 -
P/RPS 0.37 0.37 0.32 0.30 0.23 0.21 0.23 37.41%
P/EPS 6.48 8.28 6.43 4.92 3.46 3.40 3.70 45.44%
EY 15.43 12.08 15.55 20.33 28.89 29.43 27.02 -31.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.62 0.63 0.49 0.49 0.50 26.41%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 27/03/14 02/12/13 30/09/13 27/06/13 29/03/13 02/01/13 -
Price 1.64 1.42 1.19 1.23 1.26 0.82 0.86 -
P/RPS 0.46 0.41 0.34 0.33 0.33 0.21 0.24 54.48%
P/EPS 7.93 9.04 6.66 5.31 5.01 3.26 3.88 61.26%
EY 12.61 11.06 15.03 18.85 19.95 30.68 25.77 -37.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.64 0.68 0.72 0.47 0.52 39.97%

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