[ASTINO] QoQ TTM Result on 31-Jul-2008 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- 19.76%
YoY- 59.84%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 330,816 351,489 368,278 366,023 346,492 321,648 305,192 6.63%
PBT 19,271 30,523 35,875 35,842 29,194 20,183 19,904 -2.54%
Tax -5,167 -8,166 -9,915 -9,174 -6,926 -4,897 -4,590 9.89%
NP 14,104 22,357 25,960 26,668 22,268 15,286 15,314 -6.34%
-
NP to SH 14,104 22,357 25,960 26,668 22,268 15,286 15,314 -6.34%
-
Tax Rate 26.81% 26.75% 27.64% 25.60% 23.72% 24.26% 23.06% -
Total Cost 316,712 329,132 342,318 339,355 324,224 306,362 289,878 7.31%
-
Net Worth 0 141,666 141,793 142,622 126,003 118,838 113,888 -
Dividend
31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 3,961 3,961 3,961 3,961 - 6,321 6,321 -31.09%
Div Payout % 28.09% 17.72% 15.26% 14.86% - 41.35% 41.28% -
Equity
31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 0 141,666 141,793 142,622 126,003 118,838 113,888 -
NOSH 128,787 128,787 128,903 132,057 127,276 127,783 127,964 0.51%
Ratio Analysis
31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 4.26% 6.36% 7.05% 7.29% 6.43% 4.75% 5.02% -
ROE 0.00% 15.78% 18.31% 18.70% 17.67% 12.86% 13.45% -
Per Share
31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 256.87 272.92 285.70 277.17 272.24 251.71 238.50 6.09%
EPS 10.95 17.36 20.14 20.19 17.50 11.96 11.97 -6.85%
DPS 3.08 3.08 3.07 3.00 0.00 5.00 5.00 -32.03%
NAPS 0.00 1.10 1.10 1.08 0.99 0.93 0.89 -
Adjusted Per Share Value based on latest NOSH - 132,057
31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 67.05 71.24 74.64 74.18 70.22 65.19 61.85 6.64%
EPS 2.86 4.53 5.26 5.40 4.51 3.10 3.10 -6.21%
DPS 0.80 0.80 0.80 0.80 0.00 1.28 1.28 -31.24%
NAPS 0.00 0.2871 0.2874 0.2891 0.2554 0.2409 0.2308 -
Price Multiplier on Financial Quarter End Date
31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/01/09 31/12/08 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.41 0.41 0.42 0.69 0.64 0.62 0.67 -
P/RPS 0.16 0.15 0.15 0.25 0.24 0.25 0.28 -35.98%
P/EPS 3.74 2.36 2.09 3.42 3.66 5.18 5.60 -27.50%
EY 26.71 42.34 47.95 29.27 27.34 19.29 17.86 37.81%
DY 7.50 7.50 7.32 4.35 0.00 8.06 7.46 0.42%
P/NAPS 0.00 0.37 0.38 0.64 0.65 0.67 0.75 -
Price Multiplier on Announcement Date
31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date - 27/03/09 21/11/08 25/09/08 30/06/08 31/03/08 17/12/07 -
Price 0.00 0.39 0.40 0.53 0.59 0.58 0.64 -
P/RPS 0.00 0.14 0.14 0.19 0.22 0.23 0.27 -
P/EPS 0.00 2.25 1.99 2.62 3.37 4.85 5.35 -
EY 0.00 44.51 50.35 38.10 29.65 20.62 18.70 -
DY 0.00 7.89 7.68 5.66 0.00 8.62 7.81 -
P/NAPS 0.00 0.35 0.36 0.49 0.60 0.62 0.72 -

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