[ASTINO] YoY Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 32.4%
YoY- -8.13%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 516,165 485,260 518,349 436,074 404,764 326,572 311,580 8.77%
PBT 33,437 38,428 43,208 31,417 35,814 32,286 10,236 21.79%
Tax -7,670 -10,350 -8,922 -7,121 -9,369 -6,616 -2,882 17.71%
NP 25,766 28,077 34,285 24,296 26,445 25,670 7,353 23.23%
-
NP to SH 25,766 28,077 34,285 24,296 26,445 25,670 7,353 23.23%
-
Tax Rate 22.94% 26.93% 20.65% 22.67% 26.16% 20.49% 28.16% -
Total Cost 490,398 457,182 484,064 411,778 378,318 300,901 304,226 8.27%
-
Net Worth 279,595 257,963 240,088 197,947 178,983 160,961 142,695 11.85%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 279,595 257,963 240,088 197,947 178,983 160,961 142,695 11.85%
NOSH 274,113 135,770 136,413 128,537 132,580 127,747 128,554 13.44%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 4.99% 5.79% 6.61% 5.57% 6.53% 7.86% 2.36% -
ROE 9.22% 10.88% 14.28% 12.27% 14.78% 15.95% 5.15% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 188.30 357.41 379.98 339.26 305.30 255.64 242.37 -4.11%
EPS 9.40 20.68 25.13 18.75 19.95 20.11 5.72 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.90 1.76 1.54 1.35 1.26 1.11 -1.39%
Adjusted Per Share Value based on latest NOSH - 128,595
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 104.61 98.35 105.05 88.38 82.03 66.19 63.15 8.77%
EPS 5.22 5.69 6.95 4.92 5.36 5.20 1.49 23.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5667 0.5228 0.4866 0.4012 0.3627 0.3262 0.2892 11.85%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.78 1.34 0.87 0.77 0.66 0.64 0.44 -
P/RPS 0.41 0.37 0.23 0.23 0.22 0.25 0.18 14.69%
P/EPS 8.30 6.48 3.46 4.07 3.31 3.18 7.69 1.27%
EY 12.05 15.43 28.89 24.55 30.22 31.40 13.00 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.71 0.49 0.50 0.49 0.51 0.40 11.28%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/15 26/06/14 27/06/13 29/06/12 24/06/11 29/06/10 26/06/09 -
Price 0.73 1.64 1.26 0.77 0.64 0.59 0.44 -
P/RPS 0.39 0.46 0.33 0.23 0.21 0.23 0.18 13.74%
P/EPS 7.77 7.93 5.01 4.07 3.21 2.94 7.69 0.17%
EY 12.88 12.61 19.95 24.55 31.17 34.06 13.00 -0.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.86 0.72 0.50 0.47 0.47 0.40 10.28%

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