[ASTINO] QoQ TTM Result on 30-Apr-2008 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 45.68%
YoY- 30.54%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 351,489 368,278 366,023 346,492 321,648 305,192 289,249 14.65%
PBT 30,523 35,875 35,842 29,194 20,183 19,904 21,896 26.25%
Tax -8,166 -9,915 -9,174 -6,926 -4,897 -4,590 -5,212 37.04%
NP 22,357 25,960 26,668 22,268 15,286 15,314 16,684 22.80%
-
NP to SH 22,357 25,960 26,668 22,268 15,286 15,314 16,684 22.80%
-
Tax Rate 26.75% 27.64% 25.60% 23.72% 24.26% 23.06% 23.80% -
Total Cost 329,132 342,318 339,355 324,224 306,362 289,878 272,565 14.15%
-
Net Worth 141,666 141,793 142,622 126,003 118,838 113,888 108,793 20.36%
Dividend
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 3,961 3,961 3,961 - 6,321 6,321 12,646 -55.72%
Div Payout % 17.72% 15.26% 14.86% - 41.35% 41.28% 75.80% -
Equity
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 141,666 141,793 142,622 126,003 118,838 113,888 108,793 20.36%
NOSH 128,787 128,903 132,057 127,276 127,783 127,964 126,503 1.26%
Ratio Analysis
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 6.36% 7.05% 7.29% 6.43% 4.75% 5.02% 5.77% -
ROE 15.78% 18.31% 18.70% 17.67% 12.86% 13.45% 15.34% -
Per Share
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 272.92 285.70 277.17 272.24 251.71 238.50 228.65 13.22%
EPS 17.36 20.14 20.19 17.50 11.96 11.97 13.19 21.26%
DPS 3.08 3.07 3.00 0.00 5.00 5.00 10.00 -56.24%
NAPS 1.10 1.10 1.08 0.99 0.93 0.89 0.86 18.85%
Adjusted Per Share Value based on latest NOSH - 127,276
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 71.24 74.64 74.18 70.22 65.19 61.85 58.62 14.66%
EPS 4.53 5.26 5.40 4.51 3.10 3.10 3.38 22.82%
DPS 0.80 0.80 0.80 0.00 1.28 1.28 2.56 -55.79%
NAPS 0.2871 0.2874 0.2891 0.2554 0.2409 0.2308 0.2205 20.35%
Price Multiplier on Financial Quarter End Date
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/12/08 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.41 0.42 0.69 0.64 0.62 0.67 0.84 -
P/RPS 0.15 0.15 0.25 0.24 0.25 0.28 0.37 -46.93%
P/EPS 2.36 2.09 3.42 3.66 5.18 5.60 6.37 -50.19%
EY 42.34 47.95 29.27 27.34 19.29 17.86 15.70 100.64%
DY 7.50 7.32 4.35 0.00 8.06 7.46 11.90 -27.67%
P/NAPS 0.37 0.38 0.64 0.65 0.67 0.75 0.98 -49.52%
Price Multiplier on Announcement Date
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 27/03/09 21/11/08 25/09/08 30/06/08 31/03/08 17/12/07 24/09/07 -
Price 0.39 0.40 0.53 0.59 0.58 0.64 0.66 -
P/RPS 0.14 0.14 0.19 0.22 0.23 0.27 0.29 -40.02%
P/EPS 2.25 1.99 2.62 3.37 4.85 5.35 5.00 -42.90%
EY 44.51 50.35 38.10 29.65 20.62 18.70 19.98 75.45%
DY 7.89 7.68 5.66 0.00 8.62 7.81 15.15 -36.74%
P/NAPS 0.35 0.36 0.49 0.60 0.62 0.72 0.77 -42.50%

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