[ASTINO] YoY Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
02-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 11.22%
YoY- 33.27%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 461,656 484,248 481,352 479,440 415,756 365,756 296,056 7.68%
PBT 27,132 31,500 33,772 35,420 27,256 16,132 32,600 -3.01%
Tax -6,824 -8,708 -9,488 -6,052 -5,220 -4,388 -7,300 -1.11%
NP 20,308 22,792 24,284 29,368 22,036 11,744 25,300 -3.59%
-
NP to SH 20,308 22,792 24,284 29,368 22,036 11,744 25,300 -3.59%
-
Tax Rate 25.15% 27.64% 28.09% 17.09% 19.15% 27.20% 22.39% -
Total Cost 441,348 461,456 457,068 450,072 393,720 354,012 270,756 8.48%
-
Net Worth 285,409 273,942 251,260 217,344 191,120 168,152 151,839 11.08%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - 31,886 - - - - - -
Div Payout % - 139.90% - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 285,409 273,942 251,260 217,344 191,120 168,152 151,839 11.08%
NOSH 274,432 273,942 135,816 132,527 129,135 133,454 127,595 13.60%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 4.40% 4.71% 5.04% 6.13% 5.30% 3.21% 8.55% -
ROE 7.12% 8.32% 9.66% 13.51% 11.53% 6.98% 16.66% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 168.22 176.77 354.41 361.77 321.95 274.07 232.03 -5.21%
EPS 7.40 8.32 17.88 22.16 17.08 8.80 19.80 -15.12%
DPS 0.00 11.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.00 1.85 1.64 1.48 1.26 1.19 -2.21%
Adjusted Per Share Value based on latest NOSH - 132,527
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 93.56 98.14 97.56 97.17 84.26 74.13 60.00 7.68%
EPS 4.12 4.62 4.92 5.95 4.47 2.38 5.13 -3.58%
DPS 0.00 6.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5784 0.5552 0.5092 0.4405 0.3873 0.3408 0.3077 11.08%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.64 0.76 1.15 0.82 0.76 0.63 0.54 -
P/RPS 0.38 0.43 0.32 0.23 0.24 0.23 0.23 8.72%
P/EPS 8.65 9.13 6.43 3.70 4.45 7.16 2.72 21.25%
EY 11.56 10.95 15.55 27.02 22.45 13.97 36.72 -17.51%
DY 0.00 15.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.62 0.50 0.51 0.50 0.45 5.48%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 01/12/15 01/12/14 02/12/13 02/01/13 01/12/11 01/12/10 25/11/09 -
Price 0.66 0.71 1.19 0.86 0.75 0.57 0.51 -
P/RPS 0.39 0.40 0.34 0.24 0.23 0.21 0.22 10.00%
P/EPS 8.92 8.53 6.66 3.88 4.40 6.48 2.57 23.03%
EY 11.21 11.72 15.03 25.77 22.75 15.44 38.88 -18.71%
DY 0.00 16.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.64 0.52 0.51 0.45 0.43 6.56%

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