[ASTINO] QoQ Annualized Quarter Result on 31-Oct-2016 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
23-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- -26.53%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 500,590 501,025 494,674 453,720 472,731 481,133 469,344 4.39%
PBT 46,751 52,924 45,760 30,080 37,608 36,569 31,406 30.40%
Tax -12,309 -13,746 -10,422 -7,780 -7,254 -7,346 -7,410 40.30%
NP 34,442 39,177 35,338 22,300 30,354 29,222 23,996 27.27%
-
NP to SH 34,442 39,177 35,338 22,300 30,354 29,222 23,996 27.27%
-
Tax Rate 26.33% 25.97% 22.78% 25.86% 19.29% 20.09% 23.59% -
Total Cost 466,148 461,848 459,336 431,420 442,377 451,910 445,348 3.09%
-
Net Worth 336,315 330,846 321,992 311,544 304,087 295,879 293,101 9.61%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 2,734 3,645 5,457 - - - - -
Div Payout % 7.94% 9.31% 15.44% - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 336,315 330,846 321,992 311,544 304,087 295,879 293,101 9.61%
NOSH 274,117 274,117 274,117 273,284 273,953 273,962 273,926 0.04%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 6.88% 7.82% 7.14% 4.91% 6.42% 6.07% 5.11% -
ROE 10.24% 11.84% 10.97% 7.16% 9.98% 9.88% 8.19% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 183.08 183.24 181.28 166.02 172.56 175.62 171.34 4.52%
EPS 12.60 14.33 12.92 8.16 11.08 10.67 8.76 27.45%
DPS 1.00 1.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.21 1.18 1.14 1.11 1.08 1.07 9.74%
Adjusted Per Share Value based on latest NOSH - 273,284
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 101.45 101.54 100.26 91.96 95.81 97.51 95.12 4.39%
EPS 6.98 7.94 7.16 4.52 6.15 5.92 4.86 27.32%
DPS 0.55 0.74 1.11 0.00 0.00 0.00 0.00 -
NAPS 0.6816 0.6705 0.6526 0.6314 0.6163 0.5997 0.594 9.61%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.20 1.04 0.715 0.75 0.77 0.63 0.66 -
P/RPS 0.66 0.57 0.39 0.45 0.45 0.36 0.39 42.05%
P/EPS 9.53 7.26 5.52 9.19 6.95 5.91 7.53 17.02%
EY 10.50 13.78 18.11 10.88 14.39 16.93 13.27 -14.46%
DY 0.83 1.28 2.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.86 0.61 0.66 0.69 0.58 0.62 35.73%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 29/09/17 30/06/17 24/03/17 23/12/16 30/09/16 17/06/16 25/03/16 -
Price 1.13 1.15 0.75 0.735 0.805 0.645 0.65 -
P/RPS 0.62 0.63 0.41 0.44 0.47 0.37 0.38 38.63%
P/EPS 8.97 8.03 5.79 9.01 7.27 6.05 7.42 13.49%
EY 11.15 12.46 17.27 11.10 13.76 16.54 13.48 -11.89%
DY 0.88 1.16 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.64 0.64 0.73 0.60 0.61 31.54%

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