[ASTINO] QoQ TTM Result on 31-Jul-2010 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- -9.72%
YoY- 162.06%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 393,479 365,867 352,260 334,835 331,120 327,290 311,879 16.80%
PBT 30,013 23,270 23,250 27,367 29,333 21,892 16,241 50.76%
Tax -8,805 -6,392 -6,012 -6,740 -6,485 -5,266 -3,745 77.09%
NP 21,208 16,878 17,238 20,627 22,848 16,626 12,496 42.42%
-
NP to SH 21,208 16,878 17,238 20,627 22,848 16,626 12,496 42.42%
-
Tax Rate 29.34% 27.47% 25.86% 24.63% 22.11% 24.05% 23.06% -
Total Cost 372,271 348,989 335,022 314,208 308,272 310,664 299,383 15.68%
-
Net Worth 178,976 173,017 168,152 160,738 160,939 157,013 151,839 11.61%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 178,976 173,017 168,152 160,738 160,939 157,013 151,839 11.61%
NOSH 132,575 133,090 133,454 127,570 127,729 127,653 127,595 2.59%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 5.39% 4.61% 4.89% 6.16% 6.90% 5.08% 4.01% -
ROE 11.85% 9.76% 10.25% 12.83% 14.20% 10.59% 8.23% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 296.80 274.90 263.96 262.47 259.23 256.39 244.43 13.85%
EPS 16.00 12.68 12.92 16.17 17.89 13.02 9.79 38.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.30 1.26 1.26 1.26 1.23 1.19 8.79%
Adjusted Per Share Value based on latest NOSH - 127,570
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 79.75 74.15 71.39 67.86 67.11 66.33 63.21 16.81%
EPS 4.30 3.42 3.49 4.18 4.63 3.37 2.53 42.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3627 0.3507 0.3408 0.3258 0.3262 0.3182 0.3077 11.62%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.66 0.64 0.63 0.65 0.64 0.53 0.54 -
P/RPS 0.22 0.23 0.24 0.25 0.25 0.21 0.22 0.00%
P/EPS 4.13 5.05 4.88 4.02 3.58 4.07 5.51 -17.52%
EY 24.24 19.82 20.50 24.88 27.95 24.57 18.14 21.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.50 0.52 0.51 0.43 0.45 5.85%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 24/06/11 29/03/11 01/12/10 29/09/10 29/06/10 29/03/10 - -
Price 0.64 0.64 0.57 0.66 0.59 0.56 0.00 -
P/RPS 0.22 0.23 0.22 0.25 0.23 0.22 0.00 -
P/EPS 4.00 5.05 4.41 4.08 3.30 4.30 0.00 -
EY 25.00 19.82 22.66 24.50 30.32 23.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.45 0.52 0.47 0.46 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