[ASTINO] YoY Annualized Quarter Result on 31-Jan-2020 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
20-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- 34.81%
YoY- 12.67%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 622,898 596,842 670,978 604,210 579,834 566,220 494,674 3.91%
PBT 28,386 75,358 72,958 29,744 28,662 48,180 45,760 -7.64%
Tax -7,840 -18,540 -15,846 -8,094 -9,446 -12,832 -10,422 -4.63%
NP 20,546 56,818 57,112 21,650 19,216 35,348 35,338 -8.63%
-
NP to SH 20,546 56,818 57,112 21,650 19,216 35,348 35,338 -8.63%
-
Tax Rate 27.62% 24.60% 21.72% 27.21% 32.96% 26.63% 22.78% -
Total Cost 602,352 540,024 613,866 582,560 560,618 530,872 459,336 4.61%
-
Net Worth 512,404 488,474 428,353 391,999 370,993 355,050 321,992 8.04%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 9,853 - - - - - 5,457 10.34%
Div Payout % 47.96% - - - - - 15.44% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 512,404 488,474 428,353 391,999 370,993 355,050 321,992 8.04%
NOSH 493,412 493,412 274,117 274,117 274,117 274,117 274,117 10.28%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 3.30% 9.52% 8.51% 3.58% 3.31% 6.24% 7.14% -
ROE 4.01% 11.63% 13.33% 5.52% 5.18% 9.96% 10.97% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 126.43 120.96 249.06 221.95 212.56 207.32 181.28 -5.82%
EPS 4.18 11.52 21.20 7.96 7.04 12.94 12.92 -17.13%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 2.00 0.00%
NAPS 1.04 0.99 1.59 1.44 1.36 1.30 1.18 -2.08%
Adjusted Per Share Value based on latest NOSH - 274,117
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 126.24 120.96 135.99 122.46 117.52 114.76 100.26 3.91%
EPS 4.16 11.52 11.57 4.39 3.89 7.16 7.16 -8.64%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 1.11 10.30%
NAPS 1.0385 0.99 0.8681 0.7945 0.7519 0.7196 0.6526 8.04%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.53 0.65 0.86 0.685 0.68 1.13 0.715 -
P/RPS 0.42 0.54 0.35 0.31 0.32 0.55 0.39 1.24%
P/EPS 12.71 5.64 4.06 8.61 9.65 8.73 5.52 14.90%
EY 7.87 17.72 24.65 11.61 10.36 11.45 18.11 -12.96%
DY 3.77 0.00 0.00 0.00 0.00 0.00 2.80 5.08%
P/NAPS 0.51 0.66 0.54 0.48 0.50 0.87 0.61 -2.93%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 24/03/23 25/03/22 26/03/21 20/03/20 29/03/19 23/03/18 24/03/17 -
Price 0.495 0.65 1.07 0.435 0.67 0.875 0.75 -
P/RPS 0.39 0.54 0.43 0.20 0.32 0.42 0.41 -0.82%
P/EPS 11.87 5.64 5.05 5.47 9.51 6.76 5.79 12.70%
EY 8.42 17.72 19.81 18.28 10.51 14.79 17.27 -11.27%
DY 4.04 0.00 0.00 0.00 0.00 0.00 2.67 7.14%
P/NAPS 0.48 0.66 0.67 0.30 0.49 0.67 0.64 -4.67%

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