[ASTINO] QoQ TTM Result on 31-Oct-2007 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -8.21%
YoY- 17.38%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 366,023 346,492 321,648 305,192 289,249 280,635 273,993 21.31%
PBT 35,842 29,194 20,183 19,904 21,896 22,721 22,165 37.80%
Tax -9,174 -6,926 -4,897 -4,590 -5,212 -5,662 -5,610 38.84%
NP 26,668 22,268 15,286 15,314 16,684 17,059 16,555 37.45%
-
NP to SH 26,668 22,268 15,286 15,314 16,684 17,059 16,555 37.45%
-
Tax Rate 25.60% 23.72% 24.26% 23.06% 23.80% 24.92% 25.31% -
Total Cost 339,355 324,224 306,362 289,878 272,565 263,576 257,438 20.24%
-
Net Worth 142,622 126,003 118,838 113,888 108,793 109,990 108,128 20.29%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 3,961 - 6,321 6,321 12,646 6,321 - -
Div Payout % 14.86% - 41.35% 41.28% 75.80% 37.06% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 142,622 126,003 118,838 113,888 108,793 109,990 108,128 20.29%
NOSH 132,057 127,276 127,783 127,964 126,503 126,425 125,731 3.32%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 7.29% 6.43% 4.75% 5.02% 5.77% 6.08% 6.04% -
ROE 18.70% 17.67% 12.86% 13.45% 15.34% 15.51% 15.31% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 277.17 272.24 251.71 238.50 228.65 221.98 217.92 17.40%
EPS 20.19 17.50 11.96 11.97 13.19 13.49 13.17 32.98%
DPS 3.00 0.00 5.00 5.00 10.00 5.00 0.00 -
NAPS 1.08 0.99 0.93 0.89 0.86 0.87 0.86 16.41%
Adjusted Per Share Value based on latest NOSH - 127,964
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 74.18 70.22 65.19 61.85 58.62 56.88 55.53 21.31%
EPS 5.40 4.51 3.10 3.10 3.38 3.46 3.36 37.24%
DPS 0.80 0.00 1.28 1.28 2.56 1.28 0.00 -
NAPS 0.2891 0.2554 0.2409 0.2308 0.2205 0.2229 0.2191 20.32%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.69 0.64 0.62 0.67 0.84 0.76 0.64 -
P/RPS 0.25 0.24 0.25 0.28 0.37 0.34 0.29 -9.42%
P/EPS 3.42 3.66 5.18 5.60 6.37 5.63 4.86 -20.90%
EY 29.27 27.34 19.29 17.86 15.70 17.75 20.57 26.53%
DY 4.35 0.00 8.06 7.46 11.90 6.58 0.00 -
P/NAPS 0.64 0.65 0.67 0.75 0.98 0.87 0.74 -9.23%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 30/06/08 31/03/08 17/12/07 24/09/07 25/06/07 30/03/07 -
Price 0.53 0.59 0.58 0.64 0.66 0.88 0.62 -
P/RPS 0.19 0.22 0.23 0.27 0.29 0.40 0.28 -22.79%
P/EPS 2.62 3.37 4.85 5.35 5.00 6.52 4.71 -32.38%
EY 38.10 29.65 20.62 18.70 19.98 15.33 21.24 47.68%
DY 5.66 0.00 8.62 7.81 15.15 5.68 0.00 -
P/NAPS 0.49 0.60 0.62 0.72 0.77 1.01 0.72 -22.64%

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