[ASTINO] YoY Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -16.73%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
Revenue 498,920 474,090 526,574 412,306 385,992 323,928 309,100 8.18%
PBT 35,138 29,542 40,694 22,416 22,854 31,012 12,854 17.97%
Tax -8,878 -8,240 -7,424 -4,066 -6,042 -6,738 -3,576 16.11%
NP 26,260 21,302 33,270 18,350 16,812 24,274 9,278 18.64%
-
NP to SH 26,260 21,302 33,270 18,350 16,812 24,274 9,278 18.64%
-
Tax Rate 25.27% 27.89% 18.24% 18.14% 26.44% 21.73% 27.82% -
Total Cost 472,660 452,788 493,304 393,956 369,180 299,654 299,822 7.76%
-
Net Worth 282,336 255,081 232,731 194,547 172,908 156,976 141,747 11.99%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
Div 15,953 - - - - - - -
Div Payout % 60.75% - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
Net Worth 282,336 255,081 232,731 194,547 172,908 156,976 141,747 11.99%
NOSH 274,112 135,681 132,233 128,839 133,006 127,623 128,861 13.20%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
NP Margin 5.26% 4.49% 6.32% 4.45% 4.36% 7.49% 3.00% -
ROE 9.30% 8.35% 14.30% 9.43% 9.72% 15.46% 6.55% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
RPS 182.01 349.41 398.21 320.02 290.21 253.82 239.87 -4.43%
EPS 9.58 15.70 25.16 14.16 12.64 19.02 7.20 4.80%
DPS 5.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.88 1.76 1.51 1.30 1.23 1.10 -1.07%
Adjusted Per Share Value based on latest NOSH - 128,846
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
RPS 101.12 96.08 106.72 83.56 78.23 65.65 62.65 8.18%
EPS 5.32 4.32 6.74 3.72 3.41 4.92 1.88 18.64%
DPS 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5722 0.517 0.4717 0.3943 0.3504 0.3181 0.2873 11.98%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 31/12/08 -
Price 0.76 1.30 0.855 0.76 0.64 0.53 0.41 -
P/RPS 0.42 0.37 0.21 0.24 0.22 0.21 0.17 16.02%
P/EPS 7.93 8.28 3.40 5.34 5.06 2.79 5.69 5.60%
EY 12.61 12.08 29.43 18.74 19.75 35.89 17.56 -5.29%
DY 7.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.49 0.50 0.49 0.43 0.37 12.06%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
Date 30/03/15 27/03/14 29/03/13 29/03/12 29/03/11 29/03/10 27/03/09 -
Price 0.715 1.42 0.82 0.80 0.64 0.56 0.39 -
P/RPS 0.39 0.41 0.21 0.25 0.22 0.22 0.16 15.76%
P/EPS 7.46 9.04 3.26 5.62 5.06 2.94 5.42 5.39%
EY 13.40 11.06 30.68 17.80 19.75 33.96 18.46 -5.12%
DY 8.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.47 0.53 0.49 0.46 0.35 11.80%

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