[ASTINO] QoQ TTM Result on 31-Jul-2013 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -6.74%
YoY- 19.72%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 487,016 485,591 512,311 511,833 518,117 513,545 472,332 2.06%
PBT 35,318 33,327 38,491 38,903 42,138 42,434 35,336 -0.03%
Tax -8,360 -7,697 -8,148 -7,289 -8,240 -8,568 -7,097 11.57%
NP 26,958 25,630 30,343 31,614 33,898 33,866 28,239 -3.05%
-
NP to SH 26,958 25,630 30,343 31,614 33,898 33,866 28,239 -3.05%
-
Tax Rate 23.67% 23.10% 21.17% 18.74% 19.55% 20.19% 20.08% -
Total Cost 460,058 459,961 481,968 480,219 484,219 479,679 444,093 2.38%
-
Net Worth 257,800 255,501 251,260 245,265 239,925 232,655 217,344 12.08%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 257,800 255,501 251,260 245,265 239,925 232,655 217,344 12.08%
NOSH 135,684 135,905 135,816 136,258 136,321 132,190 132,527 1.58%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 5.54% 5.28% 5.92% 6.18% 6.54% 6.59% 5.98% -
ROE 10.46% 10.03% 12.08% 12.89% 14.13% 14.56% 12.99% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 358.93 357.30 377.21 375.63 380.07 388.49 356.40 0.47%
EPS 19.87 18.86 22.34 23.20 24.87 25.62 21.31 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.88 1.85 1.80 1.76 1.76 1.64 10.33%
Adjusted Per Share Value based on latest NOSH - 136,258
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 98.70 98.41 103.83 103.73 105.01 104.08 95.73 2.06%
EPS 5.46 5.19 6.15 6.41 6.87 6.86 5.72 -3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5225 0.5178 0.5092 0.4971 0.4863 0.4715 0.4405 12.08%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.34 1.30 1.15 1.14 0.87 0.855 0.82 -
P/RPS 0.37 0.36 0.30 0.30 0.23 0.22 0.23 37.41%
P/EPS 6.74 6.89 5.15 4.91 3.50 3.34 3.85 45.40%
EY 14.83 14.51 19.43 20.35 28.58 29.96 25.99 -31.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.62 0.63 0.49 0.49 0.50 26.41%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 27/03/14 02/12/13 30/09/13 27/06/13 29/03/13 02/01/13 -
Price 1.64 1.42 1.19 1.23 1.26 0.82 0.86 -
P/RPS 0.46 0.40 0.32 0.33 0.33 0.21 0.24 54.48%
P/EPS 8.25 7.53 5.33 5.30 5.07 3.20 4.04 61.16%
EY 12.11 13.28 18.77 18.86 19.74 31.24 24.78 -38.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.64 0.68 0.72 0.47 0.52 39.97%

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