[ASTINO] QoQ TTM Result on 31-Jul-2007 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
24-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -2.2%
YoY- 61.29%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 346,492 321,648 305,192 289,249 280,635 273,993 252,047 23.65%
PBT 29,194 20,183 19,904 21,896 22,721 22,165 17,607 40.13%
Tax -6,926 -4,897 -4,590 -5,212 -5,662 -5,610 -4,561 32.14%
NP 22,268 15,286 15,314 16,684 17,059 16,555 13,046 42.87%
-
NP to SH 22,268 15,286 15,314 16,684 17,059 16,555 13,046 42.87%
-
Tax Rate 23.72% 24.26% 23.06% 23.80% 24.92% 25.31% 25.90% -
Total Cost 324,224 306,362 289,878 272,565 263,576 257,438 239,001 22.56%
-
Net Worth 126,003 118,838 113,888 108,793 109,990 108,128 103,124 14.30%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - 6,321 6,321 12,646 6,321 - - -
Div Payout % - 41.35% 41.28% 75.80% 37.06% - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 126,003 118,838 113,888 108,793 109,990 108,128 103,124 14.30%
NOSH 127,276 127,783 127,964 126,503 126,425 125,731 125,761 0.80%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 6.43% 4.75% 5.02% 5.77% 6.08% 6.04% 5.18% -
ROE 17.67% 12.86% 13.45% 15.34% 15.51% 15.31% 12.65% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 272.24 251.71 238.50 228.65 221.98 217.92 200.42 22.67%
EPS 17.50 11.96 11.97 13.19 13.49 13.17 10.37 41.78%
DPS 0.00 5.00 5.00 10.00 5.00 0.00 0.00 -
NAPS 0.99 0.93 0.89 0.86 0.87 0.86 0.82 13.39%
Adjusted Per Share Value based on latest NOSH - 126,503
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 70.22 65.19 61.85 58.62 56.88 55.53 51.08 23.65%
EPS 4.51 3.10 3.10 3.38 3.46 3.36 2.64 42.95%
DPS 0.00 1.28 1.28 2.56 1.28 0.00 0.00 -
NAPS 0.2554 0.2409 0.2308 0.2205 0.2229 0.2191 0.209 14.31%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.64 0.62 0.67 0.84 0.76 0.64 0.48 -
P/RPS 0.24 0.25 0.28 0.37 0.34 0.29 0.24 0.00%
P/EPS 3.66 5.18 5.60 6.37 5.63 4.86 4.63 -14.51%
EY 27.34 19.29 17.86 15.70 17.75 20.57 21.61 16.99%
DY 0.00 8.06 7.46 11.90 6.58 0.00 0.00 -
P/NAPS 0.65 0.67 0.75 0.98 0.87 0.74 0.59 6.67%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 31/03/08 17/12/07 24/09/07 25/06/07 30/03/07 30/11/06 -
Price 0.59 0.58 0.64 0.66 0.88 0.62 0.49 -
P/RPS 0.22 0.23 0.27 0.29 0.40 0.28 0.24 -5.64%
P/EPS 3.37 4.85 5.35 5.00 6.52 4.71 4.72 -20.13%
EY 29.65 20.62 18.70 19.98 15.33 21.24 21.17 25.20%
DY 0.00 8.62 7.81 15.15 5.68 0.00 0.00 -
P/NAPS 0.60 0.62 0.72 0.77 1.01 0.72 0.60 0.00%

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