[ASTINO] QoQ Quarter Result on 30-Apr-2014 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 127.23%
YoY- 14.63%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 128,398 121,062 126,187 126,900 116,707 120,338 123,071 2.85%
PBT 9,694 7,875 11,127 14,050 6,328 8,443 6,497 30.47%
Tax -2,262 -2,177 -3,186 -3,643 -1,748 -2,372 -597 142.45%
NP 7,432 5,698 7,941 10,407 4,580 6,071 5,900 16.58%
-
NP to SH 7,432 5,698 7,941 10,407 4,580 6,071 5,900 16.58%
-
Tax Rate 23.33% 27.64% 28.63% 25.93% 27.62% 28.09% 9.19% -
Total Cost 120,966 115,364 118,246 116,493 112,127 114,267 117,171 2.14%
-
Net Worth 282,470 273,942 266,513 257,800 255,501 251,260 245,265 9.84%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 7,980 7,971 - - - - - -
Div Payout % 107.38% 139.90% - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 282,470 273,942 266,513 257,800 255,501 251,260 245,265 9.84%
NOSH 274,243 273,942 271,952 135,684 135,905 135,816 136,258 59.20%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 5.79% 4.71% 6.29% 8.20% 3.92% 5.04% 4.79% -
ROE 2.63% 2.08% 2.98% 4.04% 1.79% 2.42% 2.41% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 46.82 44.19 46.40 93.53 85.87 88.60 90.32 -35.39%
EPS 2.71 2.08 2.92 7.67 3.37 4.47 4.33 -26.76%
DPS 2.91 2.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.98 1.90 1.88 1.85 1.80 -31.00%
Adjusted Per Share Value based on latest NOSH - 135,684
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 26.02 24.54 25.57 25.72 23.65 24.39 24.94 2.85%
EPS 1.51 1.15 1.61 2.11 0.93 1.23 1.20 16.50%
DPS 1.62 1.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5725 0.5552 0.5401 0.5225 0.5178 0.5092 0.4971 9.84%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.76 0.76 1.73 1.34 1.30 1.15 1.14 -
P/RPS 1.62 1.72 3.73 1.43 1.51 1.30 1.26 18.18%
P/EPS 28.04 36.54 59.25 17.47 38.58 25.73 26.33 4.27%
EY 3.57 2.74 1.69 5.72 2.59 3.89 3.80 -4.06%
DY 3.83 3.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 1.77 0.71 0.69 0.62 0.63 11.29%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 01/12/14 30/09/14 26/06/14 27/03/14 02/12/13 30/09/13 -
Price 0.715 0.71 0.79 1.64 1.42 1.19 1.23 -
P/RPS 1.53 1.61 1.70 1.75 1.65 1.34 1.36 8.14%
P/EPS 26.38 34.13 27.05 21.38 42.14 26.62 28.41 -4.80%
EY 3.79 2.93 3.70 4.68 2.37 3.76 3.52 5.03%
DY 4.07 4.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.81 0.86 0.76 0.64 0.68 0.97%

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