[ASTINO] QoQ TTM Result on 30-Apr-2021 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
25-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 46.52%
YoY- 185.53%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 542,965 556,304 580,033 619,023 554,722 528,720 521,338 2.73%
PBT 82,739 89,236 81,539 75,898 49,711 38,024 28,104 105.00%
Tax -19,193 -19,435 -17,846 -17,248 -9,683 -8,364 -5,807 121.40%
NP 63,546 69,801 63,693 58,650 40,028 29,660 22,297 100.63%
-
NP to SH 63,546 69,801 63,693 58,650 40,028 29,660 22,297 100.63%
-
Tax Rate 23.20% 21.78% 21.89% 22.73% 19.48% 22.00% 20.66% -
Total Cost 479,419 486,503 516,340 560,373 514,694 499,060 499,041 -2.63%
-
Net Worth 488,474 473,672 458,870 447,212 428,353 410,506 402,401 13.75%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 488,474 473,672 458,870 447,212 428,353 410,506 402,401 13.75%
NOSH 493,412 493,412 493,412 274,117 274,117 274,117 274,117 47.81%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 11.70% 12.55% 10.98% 9.47% 7.22% 5.61% 4.28% -
ROE 13.01% 14.74% 13.88% 13.11% 9.34% 7.23% 5.54% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 110.04 112.75 117.56 229.77 205.91 195.77 191.74 -30.87%
EPS 12.88 14.15 12.91 21.77 14.86 10.98 8.20 35.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.96 0.93 1.66 1.59 1.52 1.48 -23.45%
Adjusted Per Share Value based on latest NOSH - 274,117
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 110.04 112.75 117.56 125.46 112.43 107.16 105.66 2.73%
EPS 12.88 14.15 12.91 11.89 8.11 6.01 4.52 100.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.96 0.93 0.9064 0.8681 0.832 0.8155 13.75%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.65 0.705 0.685 1.58 0.86 0.64 0.54 -
P/RPS 0.59 0.63 0.58 0.69 0.42 0.33 0.28 64.13%
P/EPS 5.05 4.98 5.31 7.26 5.79 5.83 6.58 -16.13%
EY 19.81 20.07 18.84 13.78 17.28 17.16 15.19 19.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.74 0.95 0.54 0.42 0.36 49.62%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 25/03/22 31/12/21 30/09/21 25/06/21 26/03/21 18/12/20 29/09/20 -
Price 0.65 0.635 0.67 1.40 1.07 0.86 0.565 -
P/RPS 0.59 0.56 0.57 0.61 0.52 0.44 0.29 60.35%
P/EPS 5.05 4.49 5.19 6.43 7.20 7.83 6.89 -18.66%
EY 19.81 22.28 19.27 15.55 13.89 12.77 14.51 22.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.72 0.84 0.67 0.57 0.38 44.34%

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