[ASTINO] QoQ Annualized Quarter Result on 31-Jul-2014 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 3.28%
YoY- -8.27%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 516,165 498,920 484,248 490,132 485,260 474,090 481,352 4.77%
PBT 33,437 35,138 31,500 39,948 38,428 29,542 33,772 -0.66%
Tax -7,670 -8,878 -8,708 -10,949 -10,350 -8,240 -9,488 -13.25%
NP 25,766 26,260 22,792 28,999 28,077 21,302 24,284 4.03%
-
NP to SH 25,766 26,260 22,792 28,999 28,077 21,302 24,284 4.03%
-
Tax Rate 22.94% 25.27% 27.64% 27.41% 26.93% 27.89% 28.09% -
Total Cost 490,398 472,660 461,456 461,133 457,182 452,788 457,068 4.81%
-
Net Worth 279,595 282,336 273,942 266,095 257,963 255,081 251,260 7.40%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 15,953 31,886 - - - - -
Div Payout % - 60.75% 139.90% - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 279,595 282,336 273,942 266,095 257,963 255,081 251,260 7.40%
NOSH 274,113 274,112 273,942 271,526 135,770 135,681 135,816 59.91%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 4.99% 5.26% 4.71% 5.92% 5.79% 4.49% 5.04% -
ROE 9.22% 9.30% 8.32% 10.90% 10.88% 8.35% 9.66% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 188.30 182.01 176.77 180.51 357.41 349.41 354.41 -34.47%
EPS 9.40 9.58 8.32 10.68 20.68 15.70 17.88 -34.93%
DPS 0.00 5.82 11.64 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 1.00 0.98 1.90 1.88 1.85 -32.83%
Adjusted Per Share Value based on latest NOSH - 271,952
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 104.61 101.12 98.14 99.34 98.35 96.08 97.56 4.77%
EPS 5.22 5.32 4.62 5.88 5.69 4.32 4.92 4.03%
DPS 0.00 3.23 6.46 0.00 0.00 0.00 0.00 -
NAPS 0.5667 0.5722 0.5552 0.5393 0.5228 0.517 0.5092 7.41%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.78 0.76 0.76 1.73 1.34 1.30 1.15 -
P/RPS 0.41 0.42 0.43 0.96 0.37 0.37 0.32 18.01%
P/EPS 8.30 7.93 9.13 16.20 6.48 8.28 6.43 18.60%
EY 12.05 12.61 10.95 6.17 15.43 12.08 15.55 -15.67%
DY 0.00 7.66 15.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.76 1.77 0.71 0.69 0.62 14.58%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 30/03/15 01/12/14 30/09/14 26/06/14 27/03/14 02/12/13 -
Price 0.73 0.715 0.71 0.79 1.64 1.42 1.19 -
P/RPS 0.39 0.39 0.40 0.44 0.46 0.41 0.34 9.60%
P/EPS 7.77 7.46 8.53 7.40 7.93 9.04 6.66 10.85%
EY 12.88 13.40 11.72 13.52 12.61 11.06 15.03 -9.80%
DY 0.00 8.14 16.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.71 0.81 0.86 0.76 0.64 8.19%

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