[ASTINO] YoY Annualized Quarter Result on 31-Oct-2017 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
28-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- 10.53%
YoY- 70.71%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 640,792 611,264 559,752 555,156 453,720 461,656 484,248 4.77%
PBT 62,220 22,540 19,056 48,412 30,080 27,132 31,500 12.00%
Tax -16,348 -6,120 -6,148 -10,344 -7,780 -6,824 -8,708 11.05%
NP 45,872 16,420 12,908 38,068 22,300 20,308 22,792 12.35%
-
NP to SH 45,872 16,060 12,908 38,068 22,300 20,308 22,792 12.35%
-
Tax Rate 26.27% 27.15% 32.26% 21.37% 25.86% 25.15% 27.64% -
Total Cost 594,920 594,844 546,844 517,088 431,420 441,348 461,456 4.32%
-
Net Worth 410,506 386,555 365,537 347,127 311,544 285,409 273,942 6.96%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - 31,886 -
Div Payout % - - - - - - 139.90% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 410,506 386,555 365,537 347,127 311,544 285,409 273,942 6.96%
NOSH 274,117 274,117 274,117 274,117 273,284 274,432 273,942 0.01%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 7.16% 2.69% 2.31% 6.86% 4.91% 4.40% 4.71% -
ROE 11.17% 4.15% 3.53% 10.97% 7.16% 7.12% 8.32% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 237.27 224.55 205.20 203.11 166.02 168.22 176.77 5.02%
EPS 17.00 6.04 4.72 13.92 8.16 7.40 8.32 12.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.64 -
NAPS 1.52 1.42 1.34 1.27 1.14 1.04 1.00 7.22%
Adjusted Per Share Value based on latest NOSH - 274,117
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 129.87 123.89 113.45 112.51 91.96 93.56 98.14 4.77%
EPS 9.30 3.25 2.62 7.72 4.52 4.12 4.62 12.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.46 -
NAPS 0.832 0.7834 0.7408 0.7035 0.6314 0.5784 0.5552 6.96%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.64 0.695 0.70 0.975 0.75 0.64 0.76 -
P/RPS 0.27 0.31 0.34 0.48 0.45 0.38 0.43 -7.45%
P/EPS 3.77 11.78 14.79 7.00 9.19 8.65 9.13 -13.69%
EY 26.54 8.49 6.76 14.28 10.88 11.56 10.95 15.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.32 -
P/NAPS 0.42 0.49 0.52 0.77 0.66 0.62 0.76 -9.40%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 18/12/20 27/12/19 28/12/18 28/12/17 23/12/16 01/12/15 01/12/14 -
Price 0.86 0.70 0.635 0.96 0.735 0.66 0.71 -
P/RPS 0.36 0.31 0.31 0.47 0.44 0.39 0.40 -1.73%
P/EPS 5.06 11.87 13.42 6.89 9.01 8.92 8.53 -8.32%
EY 19.75 8.43 7.45 14.51 11.10 11.21 11.72 9.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.39 -
P/NAPS 0.57 0.49 0.47 0.76 0.64 0.63 0.71 -3.59%

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