[ASTINO] QoQ TTM Result on 31-Jul-2006 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 22.78%
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 280,635 273,993 252,047 243,685 216,740 200,402 195,470 27.34%
PBT 22,721 22,165 17,607 13,692 10,429 9,990 10,518 67.34%
Tax -5,662 -5,610 -4,561 -3,348 -2,004 -1,511 -1,707 122.90%
NP 17,059 16,555 13,046 10,344 8,425 8,479 8,811 55.52%
-
NP to SH 17,059 16,555 13,046 10,344 8,425 8,479 8,811 55.52%
-
Tax Rate 24.92% 25.31% 25.90% 24.45% 19.22% 15.13% 16.23% -
Total Cost 263,576 257,438 239,001 233,341 208,315 191,923 186,659 25.94%
-
Net Worth 109,990 108,128 103,124 101,081 98,679 96,161 94,877 10.38%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 6,321 - - - - - - -
Div Payout % 37.06% - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 109,990 108,128 103,124 101,081 98,679 96,161 94,877 10.38%
NOSH 126,425 125,731 125,761 126,351 126,512 126,527 126,502 -0.04%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.08% 6.04% 5.18% 4.24% 3.89% 4.23% 4.51% -
ROE 15.51% 15.31% 12.65% 10.23% 8.54% 8.82% 9.29% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 221.98 217.92 200.42 192.86 171.32 158.39 154.52 27.40%
EPS 13.49 13.17 10.37 8.19 6.66 6.70 6.97 55.49%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.82 0.80 0.78 0.76 0.75 10.43%
Adjusted Per Share Value based on latest NOSH - 126,351
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 56.88 55.53 51.08 49.39 43.93 40.62 39.62 27.34%
EPS 3.46 3.36 2.64 2.10 1.71 1.72 1.79 55.36%
DPS 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2229 0.2191 0.209 0.2049 0.20 0.1949 0.1923 10.37%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.76 0.64 0.48 0.49 0.53 0.47 0.50 -
P/RPS 0.34 0.29 0.24 0.25 0.31 0.30 0.32 4.13%
P/EPS 5.63 4.86 4.63 5.99 7.96 7.01 7.18 -15.00%
EY 17.75 20.57 21.61 16.71 12.56 14.26 13.93 17.58%
DY 6.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.59 0.61 0.68 0.62 0.67 19.07%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 25/06/07 30/03/07 30/11/06 29/09/06 27/06/06 24/03/06 16/12/05 -
Price 0.88 0.62 0.49 0.48 0.51 0.51 0.46 -
P/RPS 0.40 0.28 0.24 0.25 0.30 0.32 0.30 21.20%
P/EPS 6.52 4.71 4.72 5.86 7.66 7.61 6.60 -0.81%
EY 15.33 21.24 21.17 17.06 13.06 13.14 15.14 0.83%
DY 5.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.72 0.60 0.60 0.65 0.67 0.61 40.08%

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