[ASTINO] QoQ TTM Result on 31-Jan-2011 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- -2.09%
YoY- 1.52%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 431,677 419,177 393,479 365,867 352,260 334,835 331,120 19.28%
PBT 44,853 42,072 30,013 23,270 23,250 27,367 29,333 32.62%
Tax -7,362 -7,154 -8,805 -6,392 -6,012 -6,740 -6,485 8.79%
NP 37,491 34,918 21,208 16,878 17,238 20,627 22,848 38.99%
-
NP to SH 37,491 34,918 21,208 16,878 17,238 20,627 22,848 38.99%
-
Tax Rate 16.41% 17.00% 29.34% 27.47% 25.86% 24.63% 22.11% -
Total Cost 394,186 384,259 372,271 348,989 335,022 314,208 308,272 17.75%
-
Net Worth 191,120 191,857 178,976 173,017 168,152 160,738 160,939 12.10%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 191,120 191,857 178,976 173,017 168,152 160,738 160,939 12.10%
NOSH 129,135 132,315 132,575 133,090 133,454 127,570 127,729 0.73%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 8.68% 8.33% 5.39% 4.61% 4.89% 6.16% 6.90% -
ROE 19.62% 18.20% 11.85% 9.76% 10.25% 12.83% 14.20% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 334.28 316.80 296.80 274.90 263.96 262.47 259.23 18.41%
EPS 29.03 26.39 16.00 12.68 12.92 16.17 17.89 37.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.45 1.35 1.30 1.26 1.26 1.26 11.29%
Adjusted Per Share Value based on latest NOSH - 133,090
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 87.49 84.95 79.75 74.15 71.39 67.86 67.11 19.28%
EPS 7.60 7.08 4.30 3.42 3.49 4.18 4.63 39.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3873 0.3888 0.3627 0.3507 0.3408 0.3258 0.3262 12.09%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.76 0.76 0.66 0.64 0.63 0.65 0.64 -
P/RPS 0.23 0.24 0.22 0.23 0.24 0.25 0.25 -5.39%
P/EPS 2.62 2.88 4.13 5.05 4.88 4.02 3.58 -18.74%
EY 38.20 34.72 24.24 19.82 20.50 24.88 27.95 23.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.49 0.49 0.50 0.52 0.51 0.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 01/12/11 29/09/11 24/06/11 29/03/11 01/12/10 29/09/10 29/06/10 -
Price 0.75 0.64 0.64 0.64 0.57 0.66 0.59 -
P/RPS 0.22 0.20 0.22 0.23 0.22 0.25 0.23 -2.91%
P/EPS 2.58 2.43 4.00 5.05 4.41 4.08 3.30 -15.09%
EY 38.71 41.23 25.00 19.82 22.66 24.50 30.32 17.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.47 0.49 0.45 0.52 0.47 5.58%

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