[ASTINO] YoY Annualized Quarter Result on 30-Apr-2010 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 5.75%
YoY- 249.1%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 518,349 436,074 404,764 326,572 311,580 349,728 273,404 11.23%
PBT 43,208 31,417 35,814 32,286 10,236 32,960 23,148 10.95%
Tax -8,922 -7,121 -9,369 -6,616 -2,882 -7,757 -5,472 8.48%
NP 34,285 24,296 26,445 25,670 7,353 25,202 17,676 11.66%
-
NP to SH 34,285 24,296 26,445 25,670 7,353 25,202 17,676 11.66%
-
Tax Rate 20.65% 22.67% 26.16% 20.49% 28.16% 23.53% 23.64% -
Total Cost 484,064 411,778 378,318 300,901 304,226 324,525 255,728 11.21%
-
Net Worth 240,088 197,947 178,983 160,961 142,695 125,928 109,739 13.92%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - 8,409 -
Div Payout % - - - - - - 47.57% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 240,088 197,947 178,983 160,961 142,695 125,928 109,739 13.92%
NOSH 136,413 128,537 132,580 127,747 128,554 127,200 126,137 1.31%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 6.61% 5.57% 6.53% 7.86% 2.36% 7.21% 6.47% -
ROE 14.28% 12.27% 14.78% 15.95% 5.15% 20.01% 16.11% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 379.98 339.26 305.30 255.64 242.37 274.94 216.75 9.79%
EPS 25.13 18.75 19.95 20.11 5.72 19.81 14.01 10.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 1.76 1.54 1.35 1.26 1.11 0.99 0.87 12.44%
Adjusted Per Share Value based on latest NOSH - 127,729
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 105.05 88.38 82.03 66.19 63.15 70.88 55.41 11.23%
EPS 6.95 4.92 5.36 5.20 1.49 5.11 3.58 11.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.70 -
NAPS 0.4866 0.4012 0.3627 0.3262 0.2892 0.2552 0.2224 13.92%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.87 0.77 0.66 0.64 0.44 0.64 0.76 -
P/RPS 0.23 0.23 0.22 0.25 0.18 0.23 0.35 -6.75%
P/EPS 3.46 4.07 3.31 3.18 7.69 3.23 5.42 -7.20%
EY 28.89 24.55 30.22 31.40 13.00 30.96 18.44 7.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.77 -
P/NAPS 0.49 0.50 0.49 0.51 0.40 0.65 0.87 -9.11%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 29/06/12 24/06/11 29/06/10 26/06/09 30/06/08 25/06/07 -
Price 1.26 0.77 0.64 0.59 0.44 0.59 0.88 -
P/RPS 0.33 0.23 0.21 0.23 0.18 0.21 0.41 -3.54%
P/EPS 5.01 4.07 3.21 2.94 7.69 2.98 6.28 -3.69%
EY 19.95 24.55 31.17 34.06 13.00 33.58 15.92 3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.58 -
P/NAPS 0.72 0.50 0.47 0.47 0.40 0.60 1.01 -5.47%

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