[ASTINO] QoQ TTM Result on 31-Jan-2015 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 9.96%
YoY- 22.82%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 480,082 485,730 513,311 502,547 490,856 490,132 487,016 -0.94%
PBT 25,598 26,690 36,205 42,746 39,380 39,948 35,318 -19.26%
Tax -6,415 -6,886 -8,939 -11,268 -10,754 -10,949 -8,360 -16.14%
NP 19,183 19,804 27,266 31,478 28,626 28,999 26,958 -20.24%
-
NP to SH 19,183 19,804 27,266 31,478 28,626 28,999 26,958 -20.24%
-
Tax Rate 25.06% 25.80% 24.69% 26.36% 27.31% 27.41% 23.67% -
Total Cost 460,899 465,926 486,045 471,069 462,230 461,133 460,058 0.12%
-
Net Worth 285,409 271,433 279,597 282,470 273,942 266,513 257,800 6.99%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 13,169 21,141 15,952 15,952 7,971 - - -
Div Payout % 68.65% 106.75% 58.51% 50.68% 27.85% - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 285,409 271,433 279,597 282,470 273,942 266,513 257,800 6.99%
NOSH 274,432 266,111 274,115 274,243 273,942 271,952 135,684 59.72%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 4.00% 4.08% 5.31% 6.26% 5.83% 5.92% 5.54% -
ROE 6.72% 7.30% 9.75% 11.14% 10.45% 10.88% 10.46% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 174.94 182.53 187.26 183.25 179.18 180.23 358.93 -37.98%
EPS 6.99 7.44 9.95 11.48 10.45 10.66 19.87 -50.07%
DPS 4.80 7.94 5.82 5.82 2.91 0.00 0.00 -
NAPS 1.04 1.02 1.02 1.03 1.00 0.98 1.90 -33.01%
Adjusted Per Share Value based on latest NOSH - 274,243
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 97.30 98.44 104.03 101.85 99.48 99.34 98.70 -0.94%
EPS 3.89 4.01 5.53 6.38 5.80 5.88 5.46 -20.18%
DPS 2.67 4.28 3.23 3.23 1.62 0.00 0.00 -
NAPS 0.5784 0.5501 0.5667 0.5725 0.5552 0.5401 0.5225 6.99%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.64 0.72 0.78 0.76 0.76 1.73 1.34 -
P/RPS 0.37 0.39 0.42 0.41 0.42 0.96 0.37 0.00%
P/EPS 9.16 9.67 7.84 6.62 7.27 16.22 6.74 22.62%
EY 10.92 10.34 12.75 15.10 13.75 6.16 14.83 -18.41%
DY 7.50 11.03 7.46 7.65 3.83 0.00 0.00 -
P/NAPS 0.62 0.71 0.76 0.74 0.76 1.77 0.71 -8.61%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 01/12/15 30/09/15 30/06/15 30/03/15 01/12/14 30/09/14 26/06/14 -
Price 0.66 0.64 0.73 0.715 0.71 0.79 1.64 -
P/RPS 0.38 0.35 0.39 0.39 0.40 0.44 0.46 -11.92%
P/EPS 9.44 8.60 7.34 6.23 6.79 7.41 8.25 9.37%
EY 10.59 11.63 13.63 16.05 14.72 13.50 12.11 -8.53%
DY 7.27 12.41 7.97 8.14 4.10 0.00 0.00 -
P/NAPS 0.63 0.63 0.72 0.69 0.71 0.81 0.86 -18.69%

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