[ASTINO] YoY Annualized Quarter Result on 31-Oct-2013 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
02-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -23.19%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 453,720 461,656 484,248 481,352 479,440 415,756 365,756 3.65%
PBT 30,080 27,132 31,500 33,772 35,420 27,256 16,132 10.93%
Tax -7,780 -6,824 -8,708 -9,488 -6,052 -5,220 -4,388 10.00%
NP 22,300 20,308 22,792 24,284 29,368 22,036 11,744 11.26%
-
NP to SH 22,300 20,308 22,792 24,284 29,368 22,036 11,744 11.26%
-
Tax Rate 25.86% 25.15% 27.64% 28.09% 17.09% 19.15% 27.20% -
Total Cost 431,420 441,348 461,456 457,068 450,072 393,720 354,012 3.34%
-
Net Worth 311,544 285,409 273,942 251,260 217,344 191,120 168,152 10.81%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - 31,886 - - - - -
Div Payout % - - 139.90% - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 311,544 285,409 273,942 251,260 217,344 191,120 168,152 10.81%
NOSH 273,284 274,432 273,942 135,816 132,527 129,135 133,454 12.67%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 4.91% 4.40% 4.71% 5.04% 6.13% 5.30% 3.21% -
ROE 7.16% 7.12% 8.32% 9.66% 13.51% 11.53% 6.98% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 166.02 168.22 176.77 354.41 361.77 321.95 274.07 -8.00%
EPS 8.16 7.40 8.32 17.88 22.16 17.08 8.80 -1.24%
DPS 0.00 0.00 11.64 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.04 1.00 1.85 1.64 1.48 1.26 -1.65%
Adjusted Per Share Value based on latest NOSH - 135,816
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 91.96 93.56 98.14 97.56 97.17 84.26 74.13 3.65%
EPS 4.52 4.12 4.62 4.92 5.95 4.47 2.38 11.27%
DPS 0.00 0.00 6.46 0.00 0.00 0.00 0.00 -
NAPS 0.6314 0.5784 0.5552 0.5092 0.4405 0.3873 0.3408 10.81%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.75 0.64 0.76 1.15 0.82 0.76 0.63 -
P/RPS 0.45 0.38 0.43 0.32 0.23 0.24 0.23 11.82%
P/EPS 9.19 8.65 9.13 6.43 3.70 4.45 7.16 4.24%
EY 10.88 11.56 10.95 15.55 27.02 22.45 13.97 -4.07%
DY 0.00 0.00 15.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.76 0.62 0.50 0.51 0.50 4.73%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 23/12/16 01/12/15 01/12/14 02/12/13 02/01/13 01/12/11 01/12/10 -
Price 0.735 0.66 0.71 1.19 0.86 0.75 0.57 -
P/RPS 0.44 0.39 0.40 0.34 0.24 0.23 0.21 13.10%
P/EPS 9.01 8.92 8.53 6.66 3.88 4.40 6.48 5.64%
EY 11.10 11.21 11.72 15.03 25.77 22.75 15.44 -5.34%
DY 0.00 0.00 16.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.71 0.64 0.52 0.51 0.45 6.04%

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