[ASTINO] QoQ TTM Result on 31-Oct-2013 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
02-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -4.02%
YoY- 7.45%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 490,132 487,016 485,591 512,311 511,833 518,117 513,545 -3.07%
PBT 39,948 35,318 33,327 38,491 38,903 42,138 42,434 -3.95%
Tax -10,949 -8,360 -7,697 -8,148 -7,289 -8,240 -8,568 17.81%
NP 28,999 26,958 25,630 30,343 31,614 33,898 33,866 -9.85%
-
NP to SH 28,999 26,958 25,630 30,343 31,614 33,898 33,866 -9.85%
-
Tax Rate 27.41% 23.67% 23.10% 21.17% 18.74% 19.55% 20.19% -
Total Cost 461,133 460,058 459,961 481,968 480,219 484,219 479,679 -2.60%
-
Net Worth 266,513 257,800 255,501 251,260 245,265 239,925 232,655 9.50%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 266,513 257,800 255,501 251,260 245,265 239,925 232,655 9.50%
NOSH 271,952 135,684 135,905 135,816 136,258 136,321 132,190 61.97%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 5.92% 5.54% 5.28% 5.92% 6.18% 6.54% 6.59% -
ROE 10.88% 10.46% 10.03% 12.08% 12.89% 14.13% 14.56% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 180.23 358.93 357.30 377.21 375.63 380.07 388.49 -40.15%
EPS 10.66 19.87 18.86 22.34 23.20 24.87 25.62 -44.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.90 1.88 1.85 1.80 1.76 1.76 -32.39%
Adjusted Per Share Value based on latest NOSH - 135,816
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 99.34 98.70 98.41 103.83 103.73 105.01 104.08 -3.06%
EPS 5.88 5.46 5.19 6.15 6.41 6.87 6.86 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5401 0.5225 0.5178 0.5092 0.4971 0.4863 0.4715 9.50%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.73 1.34 1.30 1.15 1.14 0.87 0.855 -
P/RPS 0.96 0.37 0.36 0.30 0.30 0.23 0.22 167.75%
P/EPS 16.22 6.74 6.89 5.15 4.91 3.50 3.34 187.60%
EY 6.16 14.83 14.51 19.43 20.35 28.58 29.96 -65.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.71 0.69 0.62 0.63 0.49 0.49 135.97%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 26/06/14 27/03/14 02/12/13 30/09/13 27/06/13 29/03/13 -
Price 0.79 1.64 1.42 1.19 1.23 1.26 0.82 -
P/RPS 0.44 0.46 0.40 0.32 0.33 0.33 0.21 63.96%
P/EPS 7.41 8.25 7.53 5.33 5.30 5.07 3.20 75.29%
EY 13.50 12.11 13.28 18.77 18.86 19.74 31.24 -42.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.76 0.64 0.68 0.72 0.47 43.88%

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