[ASTINO] QoQ TTM Result on 30-Apr-2013 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 0.09%
YoY- 1.78%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 485,591 512,311 511,833 518,117 513,545 472,332 456,411 4.20%
PBT 33,327 38,491 38,903 42,138 42,434 35,336 33,295 0.06%
Tax -7,697 -8,148 -7,289 -8,240 -8,568 -7,097 -6,889 7.65%
NP 25,630 30,343 31,614 33,898 33,866 28,239 26,406 -1.96%
-
NP to SH 25,630 30,343 31,614 33,898 33,866 28,239 26,406 -1.96%
-
Tax Rate 23.10% 21.17% 18.74% 19.55% 20.19% 20.08% 20.69% -
Total Cost 459,961 481,968 480,219 484,219 479,679 444,093 430,005 4.57%
-
Net Worth 255,501 251,260 245,265 239,925 232,655 217,344 134,827 52.95%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 255,501 251,260 245,265 239,925 232,655 217,344 134,827 52.95%
NOSH 135,905 135,816 136,258 136,321 132,190 132,527 134,827 0.53%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 5.28% 5.92% 6.18% 6.54% 6.59% 5.98% 5.79% -
ROE 10.03% 12.08% 12.89% 14.13% 14.56% 12.99% 19.59% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 357.30 377.21 375.63 380.07 388.49 356.40 338.52 3.65%
EPS 18.86 22.34 23.20 24.87 25.62 21.31 19.59 -2.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.85 1.80 1.76 1.76 1.64 1.00 52.15%
Adjusted Per Share Value based on latest NOSH - 136,321
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 98.41 103.83 103.73 105.01 104.08 95.73 92.50 4.20%
EPS 5.19 6.15 6.41 6.87 6.86 5.72 5.35 -1.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5178 0.5092 0.4971 0.4863 0.4715 0.4405 0.2733 52.93%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.30 1.15 1.14 0.87 0.855 0.82 0.78 -
P/RPS 0.36 0.30 0.30 0.23 0.22 0.23 0.23 34.69%
P/EPS 6.89 5.15 4.91 3.50 3.34 3.85 3.98 44.03%
EY 14.51 19.43 20.35 28.58 29.96 25.99 25.11 -30.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 0.63 0.49 0.49 0.50 0.78 -7.82%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 02/12/13 30/09/13 27/06/13 29/03/13 02/01/13 27/09/12 -
Price 1.42 1.19 1.23 1.26 0.82 0.86 0.83 -
P/RPS 0.40 0.32 0.33 0.33 0.21 0.24 0.25 36.68%
P/EPS 7.53 5.33 5.30 5.07 3.20 4.04 4.24 46.49%
EY 13.28 18.77 18.86 19.74 31.24 24.78 23.60 -31.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.68 0.72 0.47 0.52 0.83 -5.68%

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