[ASTINO] YoY Annualized Quarter Result on 31-Jan-2018 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -7.15%
YoY- 0.03%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 670,978 604,210 579,834 566,220 494,674 469,344 498,920 5.05%
PBT 72,958 29,744 28,662 48,180 45,760 31,406 35,138 12.93%
Tax -15,846 -8,094 -9,446 -12,832 -10,422 -7,410 -8,878 10.12%
NP 57,112 21,650 19,216 35,348 35,338 23,996 26,260 13.81%
-
NP to SH 57,112 21,650 19,216 35,348 35,338 23,996 26,260 13.81%
-
Tax Rate 21.72% 27.21% 32.96% 26.63% 22.78% 23.59% 25.27% -
Total Cost 613,866 582,560 560,618 530,872 459,336 445,348 472,660 4.44%
-
Net Worth 428,353 391,999 370,993 355,050 321,992 293,101 282,336 7.18%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - 5,457 - 15,953 -
Div Payout % - - - - 15.44% - 60.75% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 428,353 391,999 370,993 355,050 321,992 293,101 282,336 7.18%
NOSH 274,117 274,117 274,117 274,117 274,117 273,926 274,112 0.00%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 8.51% 3.58% 3.31% 6.24% 7.14% 5.11% 5.26% -
ROE 13.33% 5.52% 5.18% 9.96% 10.97% 8.19% 9.30% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 249.06 221.95 212.56 207.32 181.28 171.34 182.01 5.36%
EPS 21.20 7.96 7.04 12.94 12.92 8.76 9.58 14.14%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 5.82 -
NAPS 1.59 1.44 1.36 1.30 1.18 1.07 1.03 7.49%
Adjusted Per Share Value based on latest NOSH - 274,117
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 135.99 122.46 117.52 114.76 100.26 95.12 101.12 5.05%
EPS 11.57 4.39 3.89 7.16 7.16 4.86 5.32 13.81%
DPS 0.00 0.00 0.00 0.00 1.11 0.00 3.23 -
NAPS 0.8681 0.7945 0.7519 0.7196 0.6526 0.594 0.5722 7.18%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.86 0.685 0.68 1.13 0.715 0.66 0.76 -
P/RPS 0.35 0.31 0.32 0.55 0.39 0.39 0.42 -2.99%
P/EPS 4.06 8.61 9.65 8.73 5.52 7.53 7.93 -10.54%
EY 24.65 11.61 10.36 11.45 18.11 13.27 12.61 11.80%
DY 0.00 0.00 0.00 0.00 2.80 0.00 7.66 -
P/NAPS 0.54 0.48 0.50 0.87 0.61 0.62 0.74 -5.11%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 26/03/21 20/03/20 29/03/19 23/03/18 24/03/17 25/03/16 30/03/15 -
Price 1.07 0.435 0.67 0.875 0.75 0.65 0.715 -
P/RPS 0.43 0.20 0.32 0.42 0.41 0.38 0.39 1.63%
P/EPS 5.05 5.47 9.51 6.76 5.79 7.42 7.46 -6.29%
EY 19.81 18.28 10.51 14.79 17.27 13.48 13.40 6.72%
DY 0.00 0.00 0.00 0.00 2.67 0.00 8.14 -
P/NAPS 0.67 0.30 0.49 0.67 0.64 0.61 0.69 -0.48%

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