[ASTINO] QoQ TTM Result on 30-Apr-2010 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 37.42%
YoY- 216.67%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 365,867 352,260 334,835 331,120 327,290 311,879 310,404 11.54%
PBT 23,270 23,250 27,367 29,333 21,892 16,241 9,814 77.53%
Tax -6,392 -6,012 -6,740 -6,485 -5,266 -3,745 -1,943 120.71%
NP 16,878 17,238 20,627 22,848 16,626 12,496 7,871 66.05%
-
NP to SH 16,878 17,238 20,627 22,848 16,626 12,496 7,871 66.05%
-
Tax Rate 27.47% 25.86% 24.63% 22.11% 24.05% 23.06% 19.80% -
Total Cost 348,989 335,022 314,208 308,272 310,664 299,383 302,533 9.96%
-
Net Worth 173,017 168,152 160,738 160,939 157,013 151,839 146,892 11.49%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 173,017 168,152 160,738 160,939 157,013 151,839 146,892 11.49%
NOSH 133,090 133,454 127,570 127,729 127,653 127,595 128,853 2.17%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 4.61% 4.89% 6.16% 6.90% 5.08% 4.01% 2.54% -
ROE 9.76% 10.25% 12.83% 14.20% 10.59% 8.23% 5.36% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 274.90 263.96 262.47 259.23 256.39 244.43 240.90 9.17%
EPS 12.68 12.92 16.17 17.89 13.02 9.79 6.11 62.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.26 1.26 1.26 1.23 1.19 1.14 9.12%
Adjusted Per Share Value based on latest NOSH - 127,729
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 74.15 71.39 67.86 67.11 66.33 63.21 62.91 11.54%
EPS 3.42 3.49 4.18 4.63 3.37 2.53 1.60 65.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3507 0.3408 0.3258 0.3262 0.3182 0.3077 0.2977 11.50%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.64 0.63 0.65 0.64 0.53 0.54 0.51 -
P/RPS 0.23 0.24 0.25 0.25 0.21 0.22 0.21 6.23%
P/EPS 5.05 4.88 4.02 3.58 4.07 5.51 8.35 -28.41%
EY 19.82 20.50 24.88 27.95 24.57 18.14 11.98 39.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.52 0.51 0.43 0.45 0.45 5.82%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/03/11 01/12/10 29/09/10 29/06/10 29/03/10 - - -
Price 0.64 0.57 0.66 0.59 0.56 0.00 0.00 -
P/RPS 0.23 0.22 0.25 0.23 0.22 0.00 0.00 -
P/EPS 5.05 4.41 4.08 3.30 4.30 0.00 0.00 -
EY 19.82 22.66 24.50 30.32 23.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.52 0.47 0.46 0.00 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