[ASTINO] QoQ TTM Result on 31-Jul-2011 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 64.65%
YoY- 69.28%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 442,660 432,334 431,677 419,177 393,479 365,867 352,260 16.46%
PBT 38,774 41,853 44,853 42,072 30,013 23,270 23,250 40.67%
Tax -5,468 -6,166 -7,362 -7,154 -8,805 -6,392 -6,012 -6.13%
NP 33,306 35,687 37,491 34,918 21,208 16,878 17,238 55.19%
-
NP to SH 33,306 35,687 37,491 34,918 21,208 16,878 17,238 55.19%
-
Tax Rate 14.10% 14.73% 16.41% 17.00% 29.34% 27.47% 25.86% -
Total Cost 409,354 396,647 394,186 384,259 372,271 348,989 335,022 14.30%
-
Net Worth 198,037 194,557 191,120 191,857 178,976 173,017 168,152 11.53%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 198,037 194,557 191,120 191,857 178,976 173,017 168,152 11.53%
NOSH 128,595 128,846 129,135 132,315 132,575 133,090 133,454 -2.44%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 7.52% 8.25% 8.68% 8.33% 5.39% 4.61% 4.89% -
ROE 16.82% 18.34% 19.62% 18.20% 11.85% 9.76% 10.25% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 344.23 335.54 334.28 316.80 296.80 274.90 263.96 19.38%
EPS 25.90 27.70 29.03 26.39 16.00 12.68 12.92 59.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.51 1.48 1.45 1.35 1.30 1.26 14.32%
Adjusted Per Share Value based on latest NOSH - 132,315
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 89.71 87.62 87.49 84.95 79.75 74.15 71.39 16.46%
EPS 6.75 7.23 7.60 7.08 4.30 3.42 3.49 55.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4014 0.3943 0.3873 0.3888 0.3627 0.3507 0.3408 11.53%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.77 0.76 0.76 0.76 0.66 0.64 0.63 -
P/RPS 0.22 0.23 0.23 0.24 0.22 0.23 0.24 -5.64%
P/EPS 2.97 2.74 2.62 2.88 4.13 5.05 4.88 -28.20%
EY 33.64 36.44 38.20 34.72 24.24 19.82 20.50 39.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.51 0.52 0.49 0.49 0.50 0.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 29/03/12 01/12/11 29/09/11 24/06/11 29/03/11 01/12/10 -
Price 0.77 0.80 0.75 0.64 0.64 0.64 0.57 -
P/RPS 0.22 0.24 0.22 0.20 0.22 0.23 0.22 0.00%
P/EPS 2.97 2.89 2.58 2.43 4.00 5.05 4.41 -23.18%
EY 33.64 34.62 38.71 41.23 25.00 19.82 22.66 30.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.51 0.44 0.47 0.49 0.45 7.28%

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