[ASTINO] QoQ TTM Result on 30-Apr-2007 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
25-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 3.04%
YoY- 102.48%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 321,648 305,192 289,249 280,635 273,993 252,047 243,685 20.26%
PBT 20,183 19,904 21,896 22,721 22,165 17,607 13,692 29.43%
Tax -4,897 -4,590 -5,212 -5,662 -5,610 -4,561 -3,348 28.76%
NP 15,286 15,314 16,684 17,059 16,555 13,046 10,344 29.64%
-
NP to SH 15,286 15,314 16,684 17,059 16,555 13,046 10,344 29.64%
-
Tax Rate 24.26% 23.06% 23.80% 24.92% 25.31% 25.90% 24.45% -
Total Cost 306,362 289,878 272,565 263,576 257,438 239,001 233,341 19.84%
-
Net Worth 118,838 113,888 108,793 109,990 108,128 103,124 101,081 11.35%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 6,321 6,321 12,646 6,321 - - - -
Div Payout % 41.35% 41.28% 75.80% 37.06% - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 118,838 113,888 108,793 109,990 108,128 103,124 101,081 11.35%
NOSH 127,783 127,964 126,503 126,425 125,731 125,761 126,351 0.75%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 4.75% 5.02% 5.77% 6.08% 6.04% 5.18% 4.24% -
ROE 12.86% 13.45% 15.34% 15.51% 15.31% 12.65% 10.23% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 251.71 238.50 228.65 221.98 217.92 200.42 192.86 19.36%
EPS 11.96 11.97 13.19 13.49 13.17 10.37 8.19 28.62%
DPS 5.00 5.00 10.00 5.00 0.00 0.00 0.00 -
NAPS 0.93 0.89 0.86 0.87 0.86 0.82 0.80 10.52%
Adjusted Per Share Value based on latest NOSH - 126,425
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 65.19 61.85 58.62 56.88 55.53 51.08 49.39 20.26%
EPS 3.10 3.10 3.38 3.46 3.36 2.64 2.10 29.55%
DPS 1.28 1.28 2.56 1.28 0.00 0.00 0.00 -
NAPS 0.2409 0.2308 0.2205 0.2229 0.2191 0.209 0.2049 11.36%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.62 0.67 0.84 0.76 0.64 0.48 0.49 -
P/RPS 0.25 0.28 0.37 0.34 0.29 0.24 0.25 0.00%
P/EPS 5.18 5.60 6.37 5.63 4.86 4.63 5.99 -9.20%
EY 19.29 17.86 15.70 17.75 20.57 21.61 16.71 10.01%
DY 8.06 7.46 11.90 6.58 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.98 0.87 0.74 0.59 0.61 6.43%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/03/08 17/12/07 24/09/07 25/06/07 30/03/07 30/11/06 29/09/06 -
Price 0.58 0.64 0.66 0.88 0.62 0.49 0.48 -
P/RPS 0.23 0.27 0.29 0.40 0.28 0.24 0.25 -5.39%
P/EPS 4.85 5.35 5.00 6.52 4.71 4.72 5.86 -11.81%
EY 20.62 18.70 19.98 15.33 21.24 21.17 17.06 13.42%
DY 8.62 7.81 15.15 5.68 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 0.77 1.01 0.72 0.60 0.60 2.20%

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