[ASTINO] QoQ Annualized Quarter Result on 31-Oct-2011 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
01-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -36.89%
YoY- 87.64%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 456,411 436,074 412,306 415,756 419,177 404,764 385,992 11.83%
PBT 33,295 31,417 22,416 27,256 42,072 35,814 22,854 28.54%
Tax -6,889 -7,121 -4,066 -5,220 -7,154 -9,369 -6,042 9.14%
NP 26,406 24,296 18,350 22,036 34,918 26,445 16,812 35.15%
-
NP to SH 26,406 24,296 18,350 22,036 34,918 26,445 16,812 35.15%
-
Tax Rate 20.69% 22.67% 18.14% 19.15% 17.00% 26.16% 26.44% -
Total Cost 430,005 411,778 393,956 393,720 384,259 378,318 369,180 10.71%
-
Net Worth 221,078 197,947 194,547 191,120 191,929 178,983 172,908 17.81%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 221,078 197,947 194,547 191,120 191,929 178,983 172,908 17.81%
NOSH 134,803 128,537 128,839 129,135 132,365 132,580 133,006 0.89%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 5.79% 5.57% 4.45% 5.30% 8.33% 6.53% 4.36% -
ROE 11.94% 12.27% 9.43% 11.53% 18.19% 14.78% 9.72% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 338.57 339.26 320.02 321.95 316.68 305.30 290.21 10.83%
EPS 18.96 18.75 14.16 17.08 26.38 19.95 12.64 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.54 1.51 1.48 1.45 1.35 1.30 16.76%
Adjusted Per Share Value based on latest NOSH - 129,135
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 92.50 88.38 83.56 84.26 84.95 82.03 78.23 11.82%
EPS 5.35 4.92 3.72 4.47 7.08 5.36 3.41 35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4481 0.4012 0.3943 0.3873 0.389 0.3627 0.3504 17.83%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.78 0.77 0.76 0.76 0.76 0.66 0.64 -
P/RPS 0.23 0.23 0.24 0.24 0.24 0.22 0.22 3.01%
P/EPS 3.98 4.07 5.34 4.45 2.88 3.31 5.06 -14.80%
EY 25.11 24.55 18.74 22.45 34.71 30.22 19.75 17.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.50 0.51 0.52 0.49 0.49 -1.36%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 29/06/12 29/03/12 01/12/11 29/09/11 24/06/11 29/03/11 -
Price 0.83 0.77 0.80 0.75 0.64 0.64 0.64 -
P/RPS 0.25 0.23 0.25 0.23 0.20 0.21 0.22 8.90%
P/EPS 4.24 4.07 5.62 4.40 2.43 3.21 5.06 -11.12%
EY 23.60 24.55 17.80 22.75 41.22 31.17 19.75 12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.53 0.51 0.44 0.47 0.49 2.70%

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