[ASTINO] QoQ Annualized Quarter Result on 31-Oct-2017 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
28-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- 10.53%
YoY- 70.71%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 546,601 557,976 566,220 555,156 500,590 501,025 494,674 6.90%
PBT 35,976 43,937 48,180 48,412 46,751 52,924 45,760 -14.85%
Tax -7,140 -8,693 -12,832 -10,344 -12,309 -13,746 -10,422 -22.34%
NP 28,836 35,244 35,348 38,068 34,442 39,177 35,338 -12.70%
-
NP to SH 28,836 35,244 35,348 38,068 34,442 39,177 35,338 -12.70%
-
Tax Rate 19.85% 19.79% 26.63% 21.37% 26.33% 25.97% 22.78% -
Total Cost 517,765 522,732 530,872 517,088 466,148 461,848 459,336 8.33%
-
Net Worth 360,288 360,300 355,050 347,127 336,315 330,846 321,992 7.80%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 2,729 - - - 2,734 3,645 5,457 -37.07%
Div Payout % 9.47% - - - 7.94% 9.31% 15.44% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 360,288 360,300 355,050 347,127 336,315 330,846 321,992 7.80%
NOSH 274,117 274,117 274,117 274,117 274,117 274,117 274,117 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 5.28% 6.32% 6.24% 6.86% 6.88% 7.82% 7.14% -
ROE 8.00% 9.78% 9.96% 10.97% 10.24% 11.84% 10.97% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 200.26 204.42 207.32 203.11 183.08 183.24 181.28 6.88%
EPS 10.56 12.91 12.94 13.92 12.60 14.33 12.92 -12.61%
DPS 1.00 0.00 0.00 0.00 1.00 1.33 2.00 -37.08%
NAPS 1.32 1.32 1.30 1.27 1.23 1.21 1.18 7.78%
Adjusted Per Share Value based on latest NOSH - 274,117
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 110.78 113.09 114.76 112.51 101.45 101.54 100.26 6.89%
EPS 5.84 7.14 7.16 7.72 6.98 7.94 7.16 -12.73%
DPS 0.55 0.00 0.00 0.00 0.55 0.74 1.11 -37.46%
NAPS 0.7302 0.7302 0.7196 0.7035 0.6816 0.6705 0.6526 7.80%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.80 0.79 1.13 0.975 1.20 1.04 0.715 -
P/RPS 0.40 0.39 0.55 0.48 0.66 0.57 0.39 1.70%
P/EPS 7.57 6.12 8.73 7.00 9.53 7.26 5.52 23.50%
EY 13.21 16.34 11.45 14.28 10.50 13.78 18.11 -19.01%
DY 1.25 0.00 0.00 0.00 0.83 1.28 2.80 -41.67%
P/NAPS 0.61 0.60 0.87 0.77 0.98 0.86 0.61 0.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 28/09/18 22/06/18 23/03/18 28/12/17 29/09/17 30/06/17 24/03/17 -
Price 0.85 0.825 0.875 0.96 1.13 1.15 0.75 -
P/RPS 0.42 0.40 0.42 0.47 0.62 0.63 0.41 1.62%
P/EPS 8.05 6.39 6.76 6.89 8.97 8.03 5.79 24.64%
EY 12.43 15.65 14.79 14.51 11.15 12.46 17.27 -19.73%
DY 1.18 0.00 0.00 0.00 0.88 1.16 2.67 -42.06%
P/NAPS 0.64 0.62 0.67 0.76 0.92 0.95 0.64 0.00%

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