[ASTINO] YoY Annualized Quarter Result on 31-Jul-2012 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 8.68%
YoY- -24.38%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 485,730 490,132 511,833 456,411 419,177 334,835 319,876 7.20%
PBT 26,690 39,948 38,903 33,295 42,072 27,367 12,795 13.03%
Tax -6,886 -10,949 -7,289 -6,889 -7,154 -6,740 -3,685 10.97%
NP 19,804 28,999 31,614 26,406 34,918 20,627 9,110 13.80%
-
NP to SH 19,804 28,999 31,614 26,406 34,918 20,627 9,110 13.80%
-
Tax Rate 25.80% 27.41% 18.74% 20.69% 17.00% 24.63% 28.80% -
Total Cost 465,926 461,133 480,219 430,005 384,259 314,208 310,766 6.97%
-
Net Worth 279,392 266,095 245,492 221,078 191,929 162,224 146,686 11.33%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 5,341 - - - - - 3,474 7.42%
Div Payout % 26.97% - - - - - 38.14% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 279,392 266,095 245,492 221,078 191,929 162,224 146,686 11.33%
NOSH 273,914 271,526 136,384 134,803 132,365 127,735 128,672 13.41%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 4.08% 5.92% 6.18% 5.79% 8.33% 6.16% 2.85% -
ROE 7.09% 10.90% 12.88% 11.94% 18.19% 12.72% 6.21% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 177.33 180.51 375.29 338.57 316.68 262.13 248.60 -5.47%
EPS 7.23 10.68 23.18 18.96 26.38 16.15 7.08 0.34%
DPS 1.95 0.00 0.00 0.00 0.00 0.00 2.70 -5.27%
NAPS 1.02 0.98 1.80 1.64 1.45 1.27 1.14 -1.83%
Adjusted Per Share Value based on latest NOSH - 134,827
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 98.44 99.34 103.73 92.50 84.95 67.86 64.83 7.20%
EPS 4.01 5.88 6.41 5.35 7.08 4.18 1.85 13.75%
DPS 1.08 0.00 0.00 0.00 0.00 0.00 0.70 7.49%
NAPS 0.5662 0.5393 0.4975 0.4481 0.389 0.3288 0.2973 11.32%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.72 1.73 1.14 0.78 0.76 0.65 0.51 -
P/RPS 0.41 0.96 0.30 0.23 0.24 0.25 0.21 11.79%
P/EPS 9.96 16.20 4.92 3.98 2.88 4.03 7.20 5.55%
EY 10.04 6.17 20.33 25.11 34.71 24.84 13.88 -5.25%
DY 2.71 0.00 0.00 0.00 0.00 0.00 5.29 -10.54%
P/NAPS 0.71 1.77 0.63 0.48 0.52 0.51 0.45 7.89%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/09/15 30/09/14 30/09/13 27/09/12 29/09/11 29/09/10 28/09/09 -
Price 0.64 0.79 1.23 0.83 0.64 0.66 0.54 -
P/RPS 0.36 0.44 0.33 0.25 0.20 0.25 0.22 8.55%
P/EPS 8.85 7.40 5.31 4.24 2.43 4.09 7.63 2.50%
EY 11.30 13.52 18.85 23.60 41.22 24.47 13.11 -2.44%
DY 3.05 0.00 0.00 0.00 0.00 0.00 5.00 -7.90%
P/NAPS 0.63 0.81 0.68 0.51 0.44 0.52 0.47 5.00%

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