[ASTINO] QoQ TTM Result on 31-Jul-2012 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -20.72%
YoY- -24.38%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 518,117 513,545 472,332 456,411 442,660 432,334 431,677 12.95%
PBT 42,138 42,434 35,336 33,295 38,774 41,853 44,853 -4.08%
Tax -8,240 -8,568 -7,097 -6,889 -5,468 -6,166 -7,362 7.80%
NP 33,898 33,866 28,239 26,406 33,306 35,687 37,491 -6.50%
-
NP to SH 33,898 33,866 28,239 26,406 33,306 35,687 37,491 -6.50%
-
Tax Rate 19.55% 20.19% 20.08% 20.69% 14.10% 14.73% 16.41% -
Total Cost 484,219 479,679 444,093 430,005 409,354 396,647 394,186 14.71%
-
Net Worth 239,925 232,655 217,344 134,827 198,037 194,557 191,120 16.38%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 239,925 232,655 217,344 134,827 198,037 194,557 191,120 16.38%
NOSH 136,321 132,190 132,527 134,827 128,595 128,846 129,135 3.67%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 6.54% 6.59% 5.98% 5.79% 7.52% 8.25% 8.68% -
ROE 14.13% 14.56% 12.99% 19.59% 16.82% 18.34% 19.62% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 380.07 388.49 356.40 338.52 344.23 335.54 334.28 8.94%
EPS 24.87 25.62 21.31 19.59 25.90 27.70 29.03 -9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.76 1.64 1.00 1.54 1.51 1.48 12.25%
Adjusted Per Share Value based on latest NOSH - 134,827
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 105.01 104.08 95.73 92.50 89.71 87.62 87.49 12.95%
EPS 6.87 6.86 5.72 5.35 6.75 7.23 7.60 -6.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4863 0.4715 0.4405 0.2733 0.4014 0.3943 0.3873 16.40%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.87 0.855 0.82 0.78 0.77 0.76 0.76 -
P/RPS 0.23 0.22 0.23 0.23 0.22 0.23 0.23 0.00%
P/EPS 3.50 3.34 3.85 3.98 2.97 2.74 2.62 21.31%
EY 28.58 29.96 25.99 25.11 33.64 36.44 38.20 -17.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.50 0.78 0.50 0.50 0.51 -2.63%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 29/03/13 02/01/13 27/09/12 29/06/12 29/03/12 01/12/11 -
Price 1.26 0.82 0.86 0.83 0.77 0.80 0.75 -
P/RPS 0.33 0.21 0.24 0.25 0.22 0.24 0.22 31.06%
P/EPS 5.07 3.20 4.04 4.24 2.97 2.89 2.58 56.95%
EY 19.74 31.24 24.78 23.60 33.64 34.62 38.71 -36.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.52 0.83 0.50 0.53 0.51 25.87%

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