[ASTINO] QoQ TTM Result on 31-Jan-2007 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 26.9%
YoY- 95.25%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 305,192 289,249 280,635 273,993 252,047 243,685 216,740 25.55%
PBT 19,904 21,896 22,721 22,165 17,607 13,692 10,429 53.68%
Tax -4,590 -5,212 -5,662 -5,610 -4,561 -3,348 -2,004 73.49%
NP 15,314 16,684 17,059 16,555 13,046 10,344 8,425 48.77%
-
NP to SH 15,314 16,684 17,059 16,555 13,046 10,344 8,425 48.77%
-
Tax Rate 23.06% 23.80% 24.92% 25.31% 25.90% 24.45% 19.22% -
Total Cost 289,878 272,565 263,576 257,438 239,001 233,341 208,315 24.56%
-
Net Worth 113,888 108,793 109,990 108,128 103,124 101,081 98,679 9.99%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 6,321 12,646 6,321 - - - - -
Div Payout % 41.28% 75.80% 37.06% - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 113,888 108,793 109,990 108,128 103,124 101,081 98,679 9.99%
NOSH 127,964 126,503 126,425 125,731 125,761 126,351 126,512 0.76%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 5.02% 5.77% 6.08% 6.04% 5.18% 4.24% 3.89% -
ROE 13.45% 15.34% 15.51% 15.31% 12.65% 10.23% 8.54% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 238.50 228.65 221.98 217.92 200.42 192.86 171.32 24.60%
EPS 11.97 13.19 13.49 13.17 10.37 8.19 6.66 47.66%
DPS 5.00 10.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.87 0.86 0.82 0.80 0.78 9.16%
Adjusted Per Share Value based on latest NOSH - 125,731
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 61.85 58.62 56.88 55.53 51.08 49.39 43.93 25.53%
EPS 3.10 3.38 3.46 3.36 2.64 2.10 1.71 48.51%
DPS 1.28 2.56 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.2308 0.2205 0.2229 0.2191 0.209 0.2049 0.20 9.99%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.67 0.84 0.76 0.64 0.48 0.49 0.53 -
P/RPS 0.28 0.37 0.34 0.29 0.24 0.25 0.31 -6.54%
P/EPS 5.60 6.37 5.63 4.86 4.63 5.99 7.96 -20.84%
EY 17.86 15.70 17.75 20.57 21.61 16.71 12.56 26.37%
DY 7.46 11.90 6.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.98 0.87 0.74 0.59 0.61 0.68 6.73%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 17/12/07 24/09/07 25/06/07 30/03/07 30/11/06 29/09/06 27/06/06 -
Price 0.64 0.66 0.88 0.62 0.49 0.48 0.51 -
P/RPS 0.27 0.29 0.40 0.28 0.24 0.25 0.30 -6.76%
P/EPS 5.35 5.00 6.52 4.71 4.72 5.86 7.66 -21.22%
EY 18.70 19.98 15.33 21.24 21.17 17.06 13.06 26.95%
DY 7.81 15.15 5.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 1.01 0.72 0.60 0.60 0.65 7.03%

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