[ASTINO] YoY Annualized Quarter Result on 31-Jul-2007 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
24-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -5.96%
YoY- 60.69%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 334,835 319,876 366,023 289,055 243,686 189,533 182,625 10.62%
PBT 27,367 12,795 35,841 21,782 13,692 12,279 17,584 7.64%
Tax -6,740 -3,685 -9,174 -5,160 -3,348 -2,264 -3,732 10.34%
NP 20,627 9,110 26,667 16,622 10,344 10,015 13,852 6.85%
-
NP to SH 20,627 9,110 26,667 16,622 10,344 10,015 13,852 6.85%
-
Tax Rate 24.63% 28.80% 25.60% 23.69% 24.45% 18.44% 21.22% -
Total Cost 314,208 310,766 339,356 272,433 233,342 179,518 168,773 10.90%
-
Net Worth 162,224 146,686 142,717 108,789 101,040 93,014 89,330 10.45%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - 3,474 3,964 6,324 3,182 3,185 - -
Div Payout % - 38.14% 14.87% 38.05% 30.77% 31.81% - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 162,224 146,686 142,717 108,789 101,040 93,014 89,330 10.45%
NOSH 127,735 128,672 132,145 126,499 126,300 127,417 116,013 1.61%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 6.16% 2.85% 7.29% 5.75% 4.24% 5.28% 7.58% -
ROE 12.72% 6.21% 18.69% 15.28% 10.24% 10.77% 15.51% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 262.13 248.60 276.98 228.50 192.94 148.75 157.42 8.86%
EPS 16.15 7.08 20.18 12.63 8.19 7.86 11.94 5.16%
DPS 0.00 2.70 3.00 5.00 2.52 2.50 0.00 -
NAPS 1.27 1.14 1.08 0.86 0.80 0.73 0.77 8.69%
Adjusted Per Share Value based on latest NOSH - 126,503
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 67.86 64.83 74.18 58.58 49.39 38.41 37.01 10.62%
EPS 4.18 1.85 5.40 3.37 2.10 2.03 2.81 6.83%
DPS 0.00 0.70 0.80 1.28 0.65 0.65 0.00 -
NAPS 0.3288 0.2973 0.2892 0.2205 0.2048 0.1885 0.181 10.45%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.65 0.51 0.69 0.84 0.49 0.64 0.85 -
P/RPS 0.25 0.21 0.25 0.37 0.25 0.43 0.54 -12.04%
P/EPS 4.03 7.20 3.42 6.39 5.98 8.14 7.12 -9.04%
EY 24.84 13.88 29.25 15.64 16.71 12.28 14.05 9.95%
DY 0.00 5.29 4.35 5.95 5.14 3.91 0.00 -
P/NAPS 0.51 0.45 0.64 0.98 0.61 0.88 1.10 -12.01%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 29/09/10 28/09/09 25/09/08 24/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.66 0.54 0.53 0.66 0.48 0.53 0.79 -
P/RPS 0.25 0.22 0.19 0.29 0.25 0.36 0.50 -10.90%
P/EPS 4.09 7.63 2.63 5.02 5.86 6.74 6.62 -7.70%
EY 24.47 13.11 38.08 19.91 17.06 14.83 15.11 8.36%
DY 0.00 5.00 5.66 7.58 5.25 4.72 0.00 -
P/NAPS 0.52 0.47 0.49 0.77 0.60 0.73 1.03 -10.76%

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