[ASTINO] QoQ TTM Result on 31-Jan-2012 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -4.81%
YoY- 111.44%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 472,332 456,411 442,660 432,334 431,677 419,177 393,479 12.88%
PBT 35,336 33,295 38,774 41,853 44,853 42,072 30,013 11.44%
Tax -7,097 -6,889 -5,468 -6,166 -7,362 -7,154 -8,805 -13.33%
NP 28,239 26,406 33,306 35,687 37,491 34,918 21,208 20.92%
-
NP to SH 28,239 26,406 33,306 35,687 37,491 34,918 21,208 20.92%
-
Tax Rate 20.08% 20.69% 14.10% 14.73% 16.41% 17.00% 29.34% -
Total Cost 444,093 430,005 409,354 396,647 394,186 384,259 372,271 12.42%
-
Net Worth 217,344 134,827 198,037 194,557 191,120 191,857 178,976 13.75%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 217,344 134,827 198,037 194,557 191,120 191,857 178,976 13.75%
NOSH 132,527 134,827 128,595 128,846 129,135 132,315 132,575 -0.02%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 5.98% 5.79% 7.52% 8.25% 8.68% 8.33% 5.39% -
ROE 12.99% 19.59% 16.82% 18.34% 19.62% 18.20% 11.85% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 356.40 338.52 344.23 335.54 334.28 316.80 296.80 12.91%
EPS 21.31 19.59 25.90 27.70 29.03 26.39 16.00 20.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.00 1.54 1.51 1.48 1.45 1.35 13.78%
Adjusted Per Share Value based on latest NOSH - 128,846
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 95.73 92.50 89.71 87.62 87.49 84.95 79.75 12.88%
EPS 5.72 5.35 6.75 7.23 7.60 7.08 4.30 20.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4405 0.2733 0.4014 0.3943 0.3873 0.3888 0.3627 13.76%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.82 0.78 0.77 0.76 0.76 0.76 0.66 -
P/RPS 0.23 0.23 0.22 0.23 0.23 0.24 0.22 2.99%
P/EPS 3.85 3.98 2.97 2.74 2.62 2.88 4.13 -4.55%
EY 25.99 25.11 33.64 36.44 38.20 34.72 24.24 4.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.78 0.50 0.50 0.51 0.52 0.49 1.34%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 02/01/13 27/09/12 29/06/12 29/03/12 01/12/11 29/09/11 24/06/11 -
Price 0.86 0.83 0.77 0.80 0.75 0.64 0.64 -
P/RPS 0.24 0.25 0.22 0.24 0.22 0.20 0.22 5.94%
P/EPS 4.04 4.24 2.97 2.89 2.58 2.43 4.00 0.66%
EY 24.78 23.60 33.64 34.62 38.71 41.23 25.00 -0.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.83 0.50 0.53 0.51 0.44 0.47 6.93%

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