[ASTINO] QoQ TTM Result on 01-Jan-2009 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
01-Jan-2009 [#2]
Profit Trend
QoQ- -13.88%
YoY- 46.26%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 310,404 306,224 330,816 351,489 368,278 366,023 346,492 -8.40%
PBT 9,814 9,400 19,271 30,523 35,875 35,842 29,194 -58.13%
Tax -1,943 -2,185 -5,167 -8,166 -9,915 -9,174 -6,926 -63.76%
NP 7,871 7,215 14,104 22,357 25,960 26,668 22,268 -56.42%
-
NP to SH 7,871 7,215 14,104 22,357 25,960 26,668 22,268 -56.42%
-
Tax Rate 19.80% 23.24% 26.81% 26.75% 27.64% 25.60% 23.72% -
Total Cost 302,533 299,009 316,712 329,132 342,318 339,355 324,224 -5.38%
-
Net Worth 146,892 142,994 0 141,666 141,793 142,622 126,003 13.03%
Dividend
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 3,961 3,961 3,961 3,961 - -
Div Payout % - - 28.09% 17.72% 15.26% 14.86% - -
Equity
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 146,892 142,994 0 141,666 141,793 142,622 126,003 13.03%
NOSH 128,853 128,823 128,787 128,787 128,903 132,057 127,276 0.98%
Ratio Analysis
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 2.54% 2.36% 4.26% 6.36% 7.05% 7.29% 6.43% -
ROE 5.36% 5.05% 0.00% 15.78% 18.31% 18.70% 17.67% -
Per Share
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 240.90 237.71 256.87 272.92 285.70 277.17 272.24 -9.30%
EPS 6.11 5.60 10.95 17.36 20.14 20.19 17.50 -56.84%
DPS 0.00 0.00 3.08 3.08 3.07 3.00 0.00 -
NAPS 1.14 1.11 0.00 1.10 1.10 1.08 0.99 11.92%
Adjusted Per Share Value based on latest NOSH - 128,787
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 62.91 62.06 67.05 71.24 74.64 74.18 70.22 -8.40%
EPS 1.60 1.46 2.86 4.53 5.26 5.40 4.51 -56.29%
DPS 0.00 0.00 0.80 0.80 0.80 0.80 0.00 -
NAPS 0.2977 0.2898 0.00 0.2871 0.2874 0.2891 0.2554 13.02%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/12/08 31/10/08 31/07/08 30/04/08 -
Price 0.51 0.44 0.41 0.41 0.42 0.69 0.64 -
P/RPS 0.21 0.19 0.16 0.15 0.15 0.25 0.24 -10.11%
P/EPS 8.35 7.86 3.74 2.36 2.09 3.42 3.66 93.23%
EY 11.98 12.73 26.71 42.34 47.95 29.27 27.34 -48.26%
DY 0.00 0.00 7.50 7.50 7.32 4.35 0.00 -
P/NAPS 0.45 0.40 0.00 0.37 0.38 0.64 0.65 -25.44%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date - - - 27/03/09 21/11/08 25/09/08 30/06/08 -
Price 0.00 0.00 0.00 0.39 0.40 0.53 0.59 -
P/RPS 0.00 0.00 0.00 0.14 0.14 0.19 0.22 -
P/EPS 0.00 0.00 0.00 2.25 1.99 2.62 3.37 -
EY 0.00 0.00 0.00 44.51 50.35 38.10 29.65 -
DY 0.00 0.00 0.00 7.89 7.68 5.66 0.00 -
P/NAPS 0.00 0.00 0.00 0.35 0.36 0.49 0.60 -

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