[ASTINO] QoQ TTM Result on 31-Jan-2013 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 19.93%
YoY- -5.1%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 512,311 511,833 518,117 513,545 472,332 456,411 442,660 10.20%
PBT 38,491 38,903 42,138 42,434 35,336 33,295 38,774 -0.48%
Tax -8,148 -7,289 -8,240 -8,568 -7,097 -6,889 -5,468 30.36%
NP 30,343 31,614 33,898 33,866 28,239 26,406 33,306 -6.00%
-
NP to SH 30,343 31,614 33,898 33,866 28,239 26,406 33,306 -6.00%
-
Tax Rate 21.17% 18.74% 19.55% 20.19% 20.08% 20.69% 14.10% -
Total Cost 481,968 480,219 484,219 479,679 444,093 430,005 409,354 11.46%
-
Net Worth 251,260 245,265 239,925 232,655 217,344 134,827 198,037 17.14%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 251,260 245,265 239,925 232,655 217,344 134,827 198,037 17.14%
NOSH 135,816 136,258 136,321 132,190 132,527 134,827 128,595 3.69%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.92% 6.18% 6.54% 6.59% 5.98% 5.79% 7.52% -
ROE 12.08% 12.89% 14.13% 14.56% 12.99% 19.59% 16.82% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 377.21 375.63 380.07 388.49 356.40 338.52 344.23 6.27%
EPS 22.34 23.20 24.87 25.62 21.31 19.59 25.90 -9.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.80 1.76 1.76 1.64 1.00 1.54 12.96%
Adjusted Per Share Value based on latest NOSH - 132,190
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 103.83 103.73 105.01 104.08 95.73 92.50 89.71 10.20%
EPS 6.15 6.41 6.87 6.86 5.72 5.35 6.75 -6.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5092 0.4971 0.4863 0.4715 0.4405 0.2733 0.4014 17.13%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.15 1.14 0.87 0.855 0.82 0.78 0.77 -
P/RPS 0.30 0.30 0.23 0.22 0.23 0.23 0.22 22.90%
P/EPS 5.15 4.91 3.50 3.34 3.85 3.98 2.97 44.18%
EY 19.43 20.35 28.58 29.96 25.99 25.11 33.64 -30.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.49 0.49 0.50 0.78 0.50 15.37%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 02/12/13 30/09/13 27/06/13 29/03/13 02/01/13 27/09/12 29/06/12 -
Price 1.19 1.23 1.26 0.82 0.86 0.83 0.77 -
P/RPS 0.32 0.33 0.33 0.21 0.24 0.25 0.22 28.28%
P/EPS 5.33 5.30 5.07 3.20 4.04 4.24 2.97 47.52%
EY 18.77 18.86 19.74 31.24 24.78 23.60 33.64 -32.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.72 0.47 0.52 0.83 0.50 17.83%

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