[ASTINO] QoQ Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
02-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 11.22%
YoY- 33.27%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 511,833 518,349 526,574 479,440 456,411 436,074 412,306 15.52%
PBT 38,903 43,208 40,694 35,420 33,295 31,417 22,416 44.46%
Tax -7,289 -8,922 -7,424 -6,052 -6,889 -7,121 -4,066 47.62%
NP 31,614 34,285 33,270 29,368 26,406 24,296 18,350 43.76%
-
NP to SH 31,614 34,285 33,270 29,368 26,406 24,296 18,350 43.76%
-
Tax Rate 18.74% 20.65% 18.24% 17.09% 20.69% 22.67% 18.14% -
Total Cost 480,219 484,064 493,304 450,072 430,005 411,778 393,956 14.12%
-
Net Worth 245,492 240,088 232,731 217,344 221,078 197,947 194,547 16.78%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 245,492 240,088 232,731 217,344 221,078 197,947 194,547 16.78%
NOSH 136,384 136,413 132,233 132,527 134,803 128,537 128,839 3.87%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 6.18% 6.61% 6.32% 6.13% 5.79% 5.57% 4.45% -
ROE 12.88% 14.28% 14.30% 13.51% 11.94% 12.27% 9.43% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 375.29 379.98 398.21 361.77 338.57 339.26 320.02 11.21%
EPS 23.18 25.13 25.16 22.16 18.96 18.75 14.16 38.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.76 1.76 1.64 1.64 1.54 1.51 12.43%
Adjusted Per Share Value based on latest NOSH - 132,527
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 103.73 105.05 106.72 97.17 92.50 88.38 83.56 15.52%
EPS 6.41 6.95 6.74 5.95 5.35 4.92 3.72 43.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4975 0.4866 0.4717 0.4405 0.4481 0.4012 0.3943 16.78%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.14 0.87 0.855 0.82 0.78 0.77 0.76 -
P/RPS 0.30 0.23 0.21 0.23 0.23 0.23 0.24 16.05%
P/EPS 4.92 3.46 3.40 3.70 3.98 4.07 5.34 -5.31%
EY 20.33 28.89 29.43 27.02 25.11 24.55 18.74 5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.49 0.49 0.50 0.48 0.50 0.50 16.67%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 27/06/13 29/03/13 02/01/13 27/09/12 29/06/12 29/03/12 -
Price 1.23 1.26 0.82 0.86 0.83 0.77 0.80 -
P/RPS 0.33 0.33 0.21 0.24 0.25 0.23 0.25 20.35%
P/EPS 5.31 5.01 3.26 3.88 4.24 4.07 5.62 -3.71%
EY 18.85 19.95 30.68 25.77 23.60 24.55 17.80 3.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.47 0.52 0.51 0.50 0.53 18.09%

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