[ASTINO] QoQ TTM Result on 31-Oct-2017 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
28-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- 11.45%
YoY- 24.41%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 546,601 543,303 536,363 525,949 500,590 487,650 485,396 8.26%
PBT 35,976 40,011 47,961 51,334 46,751 49,874 44,785 -13.62%
Tax -7,140 -8,519 -13,514 -12,950 -12,309 -12,054 -8,760 -12.77%
NP 28,836 31,492 34,447 38,384 34,442 37,820 36,025 -13.82%
-
NP to SH 28,836 31,492 34,447 38,384 34,442 37,820 36,025 -13.82%
-
Tax Rate 19.85% 21.29% 28.18% 25.23% 26.33% 24.17% 19.56% -
Total Cost 517,765 511,811 501,916 487,565 466,148 449,830 449,371 9.93%
-
Net Worth 360,288 360,300 355,050 347,127 336,315 330,846 321,992 7.80%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 2,729 - - 2,728 2,728 2,728 2,728 0.02%
Div Payout % 9.47% - - 7.11% 7.92% 7.22% 7.57% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 360,288 360,300 355,050 347,127 336,315 330,846 321,992 7.80%
NOSH 274,117 274,117 274,117 274,117 274,117 274,117 274,117 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 5.28% 5.80% 6.42% 7.30% 6.88% 7.76% 7.42% -
ROE 8.00% 8.74% 9.70% 11.06% 10.24% 11.43% 11.19% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 200.26 199.04 196.39 192.42 183.08 178.35 177.88 8.24%
EPS 10.56 11.54 12.61 14.04 12.60 13.83 13.20 -13.85%
DPS 1.00 0.00 0.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.32 1.32 1.30 1.27 1.23 1.21 1.18 7.78%
Adjusted Per Share Value based on latest NOSH - 274,117
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 110.78 110.11 108.70 106.59 101.45 98.83 98.38 8.25%
EPS 5.84 6.38 6.98 7.78 6.98 7.66 7.30 -13.85%
DPS 0.55 0.00 0.00 0.55 0.55 0.55 0.55 0.00%
NAPS 0.7302 0.7302 0.7196 0.7035 0.6816 0.6705 0.6526 7.80%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.80 0.79 1.13 0.975 1.20 1.04 0.715 -
P/RPS 0.40 0.40 0.58 0.51 0.66 0.58 0.40 0.00%
P/EPS 7.57 6.85 8.96 6.94 9.53 7.52 5.42 25.02%
EY 13.21 14.60 11.16 14.40 10.50 13.30 18.46 -20.04%
DY 1.25 0.00 0.00 1.03 0.83 0.96 1.40 -7.29%
P/NAPS 0.61 0.60 0.87 0.77 0.98 0.86 0.61 0.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 28/09/18 22/06/18 23/03/18 28/12/17 29/09/17 30/06/17 24/03/17 -
Price 0.85 0.825 0.875 0.96 1.13 1.15 0.75 -
P/RPS 0.42 0.41 0.45 0.50 0.62 0.64 0.42 0.00%
P/EPS 8.05 7.15 6.94 6.84 8.97 8.31 5.68 26.25%
EY 12.43 13.98 14.41 14.63 11.15 12.03 17.60 -20.74%
DY 1.18 0.00 0.00 1.04 0.88 0.87 1.33 -7.68%
P/NAPS 0.64 0.62 0.67 0.76 0.92 0.95 0.64 0.00%

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