[ASTINO] QoQ TTM Result on 31-Oct-2006 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 26.12%
YoY- 48.06%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 289,249 280,635 273,993 252,047 243,685 216,740 200,402 27.80%
PBT 21,896 22,721 22,165 17,607 13,692 10,429 9,990 68.97%
Tax -5,212 -5,662 -5,610 -4,561 -3,348 -2,004 -1,511 128.81%
NP 16,684 17,059 16,555 13,046 10,344 8,425 8,479 57.22%
-
NP to SH 16,684 17,059 16,555 13,046 10,344 8,425 8,479 57.22%
-
Tax Rate 23.80% 24.92% 25.31% 25.90% 24.45% 19.22% 15.13% -
Total Cost 272,565 263,576 257,438 239,001 233,341 208,315 191,923 26.42%
-
Net Worth 108,793 109,990 108,128 103,124 101,081 98,679 96,161 8.60%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 12,646 6,321 - - - - - -
Div Payout % 75.80% 37.06% - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 108,793 109,990 108,128 103,124 101,081 98,679 96,161 8.60%
NOSH 126,503 126,425 125,731 125,761 126,351 126,512 126,527 -0.01%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 5.77% 6.08% 6.04% 5.18% 4.24% 3.89% 4.23% -
ROE 15.34% 15.51% 15.31% 12.65% 10.23% 8.54% 8.82% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 228.65 221.98 217.92 200.42 192.86 171.32 158.39 27.81%
EPS 13.19 13.49 13.17 10.37 8.19 6.66 6.70 57.27%
DPS 10.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.87 0.86 0.82 0.80 0.78 0.76 8.61%
Adjusted Per Share Value based on latest NOSH - 125,761
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 58.62 56.88 55.53 51.08 49.39 43.93 40.62 27.78%
EPS 3.38 3.46 3.36 2.64 2.10 1.71 1.72 57.08%
DPS 2.56 1.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2205 0.2229 0.2191 0.209 0.2049 0.20 0.1949 8.59%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.84 0.76 0.64 0.48 0.49 0.53 0.47 -
P/RPS 0.37 0.34 0.29 0.24 0.25 0.31 0.30 15.05%
P/EPS 6.37 5.63 4.86 4.63 5.99 7.96 7.01 -6.19%
EY 15.70 17.75 20.57 21.61 16.71 12.56 14.26 6.64%
DY 11.90 6.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.87 0.74 0.59 0.61 0.68 0.62 35.80%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 24/09/07 25/06/07 30/03/07 30/11/06 29/09/06 27/06/06 24/03/06 -
Price 0.66 0.88 0.62 0.49 0.48 0.51 0.51 -
P/RPS 0.29 0.40 0.28 0.24 0.25 0.30 0.32 -6.36%
P/EPS 5.00 6.52 4.71 4.72 5.86 7.66 7.61 -24.48%
EY 19.98 15.33 21.24 21.17 17.06 13.06 13.14 32.33%
DY 15.15 5.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.01 0.72 0.60 0.60 0.65 0.67 9.74%

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