[ASTINO] QoQ TTM Result on 31-Jan-2010 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 33.05%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 352,260 334,835 331,120 327,290 311,879 310,404 306,224 9.75%
PBT 23,250 27,367 29,333 21,892 16,241 9,814 9,400 82.59%
Tax -6,012 -6,740 -6,485 -5,266 -3,745 -1,943 -2,185 95.99%
NP 17,238 20,627 22,848 16,626 12,496 7,871 7,215 78.43%
-
NP to SH 17,238 20,627 22,848 16,626 12,496 7,871 7,215 78.43%
-
Tax Rate 25.86% 24.63% 22.11% 24.05% 23.06% 19.80% 23.24% -
Total Cost 335,022 314,208 308,272 310,664 299,383 302,533 299,009 7.85%
-
Net Worth 168,152 160,738 160,939 157,013 151,839 146,892 142,994 11.37%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 168,152 160,738 160,939 157,013 151,839 146,892 142,994 11.37%
NOSH 133,454 127,570 127,729 127,653 127,595 128,853 128,823 2.37%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 4.89% 6.16% 6.90% 5.08% 4.01% 2.54% 2.36% -
ROE 10.25% 12.83% 14.20% 10.59% 8.23% 5.36% 5.05% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 263.96 262.47 259.23 256.39 244.43 240.90 237.71 7.21%
EPS 12.92 16.17 17.89 13.02 9.79 6.11 5.60 74.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.26 1.23 1.19 1.14 1.11 8.79%
Adjusted Per Share Value based on latest NOSH - 127,653
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 71.39 67.86 67.11 66.33 63.21 62.91 62.06 9.75%
EPS 3.49 4.18 4.63 3.37 2.53 1.60 1.46 78.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3408 0.3258 0.3262 0.3182 0.3077 0.2977 0.2898 11.37%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.63 0.65 0.64 0.53 0.54 0.51 0.44 -
P/RPS 0.24 0.25 0.25 0.21 0.22 0.21 0.19 16.80%
P/EPS 4.88 4.02 3.58 4.07 5.51 8.35 7.86 -27.15%
EY 20.50 24.88 27.95 24.57 18.14 11.98 12.73 37.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.51 0.43 0.45 0.45 0.40 15.99%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 01/12/10 29/09/10 29/06/10 29/03/10 - - - -
Price 0.57 0.66 0.59 0.56 0.00 0.00 0.00 -
P/RPS 0.22 0.25 0.23 0.22 0.00 0.00 0.00 -
P/EPS 4.41 4.08 3.30 4.30 0.00 0.00 0.00 -
EY 22.66 24.50 30.32 23.26 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.47 0.46 0.00 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