[ASTINO] QoQ TTM Result on 31-Jan-2008 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- -0.18%
YoY- -7.67%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 368,278 366,023 346,492 321,648 305,192 289,249 280,635 19.76%
PBT 35,875 35,842 29,194 20,183 19,904 21,896 22,721 35.40%
Tax -9,915 -9,174 -6,926 -4,897 -4,590 -5,212 -5,662 45.03%
NP 25,960 26,668 22,268 15,286 15,314 16,684 17,059 32.13%
-
NP to SH 25,960 26,668 22,268 15,286 15,314 16,684 17,059 32.13%
-
Tax Rate 27.64% 25.60% 23.72% 24.26% 23.06% 23.80% 24.92% -
Total Cost 342,318 339,355 324,224 306,362 289,878 272,565 263,576 18.94%
-
Net Worth 141,793 142,622 126,003 118,838 113,888 108,793 109,990 18.35%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 3,961 3,961 - 6,321 6,321 12,646 6,321 -26.66%
Div Payout % 15.26% 14.86% - 41.35% 41.28% 75.80% 37.06% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 141,793 142,622 126,003 118,838 113,888 108,793 109,990 18.35%
NOSH 128,903 132,057 127,276 127,783 127,964 126,503 126,425 1.29%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 7.05% 7.29% 6.43% 4.75% 5.02% 5.77% 6.08% -
ROE 18.31% 18.70% 17.67% 12.86% 13.45% 15.34% 15.51% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 285.70 277.17 272.24 251.71 238.50 228.65 221.98 18.23%
EPS 20.14 20.19 17.50 11.96 11.97 13.19 13.49 30.46%
DPS 3.07 3.00 0.00 5.00 5.00 10.00 5.00 -27.65%
NAPS 1.10 1.08 0.99 0.93 0.89 0.86 0.87 16.84%
Adjusted Per Share Value based on latest NOSH - 127,783
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 74.64 74.18 70.22 65.19 61.85 58.62 56.88 19.76%
EPS 5.26 5.40 4.51 3.10 3.10 3.38 3.46 32.04%
DPS 0.80 0.80 0.00 1.28 1.28 2.56 1.28 -26.79%
NAPS 0.2874 0.2891 0.2554 0.2409 0.2308 0.2205 0.2229 18.37%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.42 0.69 0.64 0.62 0.67 0.84 0.76 -
P/RPS 0.15 0.25 0.24 0.25 0.28 0.37 0.34 -41.90%
P/EPS 2.09 3.42 3.66 5.18 5.60 6.37 5.63 -48.19%
EY 47.95 29.27 27.34 19.29 17.86 15.70 17.75 93.38%
DY 7.32 4.35 0.00 8.06 7.46 11.90 6.58 7.32%
P/NAPS 0.38 0.64 0.65 0.67 0.75 0.98 0.87 -42.28%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 21/11/08 25/09/08 30/06/08 31/03/08 17/12/07 24/09/07 25/06/07 -
Price 0.40 0.53 0.59 0.58 0.64 0.66 0.88 -
P/RPS 0.14 0.19 0.22 0.23 0.27 0.29 0.40 -50.17%
P/EPS 1.99 2.62 3.37 4.85 5.35 5.00 6.52 -54.50%
EY 50.35 38.10 29.65 20.62 18.70 19.98 15.33 120.16%
DY 7.68 5.66 0.00 8.62 7.81 15.15 5.68 22.16%
P/NAPS 0.36 0.49 0.60 0.62 0.72 0.77 1.01 -49.57%

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