[ASTINO] YoY Cumulative Quarter Result on 31-Jan-2012 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 66.55%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
Revenue 249,460 237,045 263,287 206,153 192,996 161,964 154,550 8.18%
PBT 17,569 14,771 20,347 11,208 11,427 15,506 6,427 17.97%
Tax -4,439 -4,120 -3,712 -2,033 -3,021 -3,369 -1,788 16.11%
NP 13,130 10,651 16,635 9,175 8,406 12,137 4,639 18.64%
-
NP to SH 13,130 10,651 16,635 9,175 8,406 12,137 4,639 18.64%
-
Tax Rate 25.27% 27.89% 18.24% 18.14% 26.44% 21.73% 27.82% -
Total Cost 236,330 226,394 246,652 196,978 184,590 149,827 149,911 7.76%
-
Net Worth 282,336 255,081 232,731 194,547 172,908 156,976 141,747 11.99%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
Div 7,976 - - - - - - -
Div Payout % 60.75% - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
Net Worth 282,336 255,081 232,731 194,547 172,908 156,976 141,747 11.99%
NOSH 274,112 135,681 132,233 128,839 133,006 127,623 128,861 13.20%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
NP Margin 5.26% 4.49% 6.32% 4.45% 4.36% 7.49% 3.00% -
ROE 4.65% 4.18% 7.15% 4.72% 4.86% 7.73% 3.27% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
RPS 91.01 174.71 199.11 160.01 145.10 126.91 119.94 -4.43%
EPS 4.79 7.85 12.58 7.08 6.32 9.51 3.60 4.80%
DPS 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.88 1.76 1.51 1.30 1.23 1.10 -1.07%
Adjusted Per Share Value based on latest NOSH - 128,846
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
RPS 50.56 48.04 53.36 41.78 39.11 32.83 31.32 8.18%
EPS 2.66 2.16 3.37 1.86 1.70 2.46 0.94 18.64%
DPS 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5722 0.517 0.4717 0.3943 0.3504 0.3181 0.2873 11.98%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 31/12/08 -
Price 0.76 1.30 0.855 0.76 0.64 0.53 0.41 -
P/RPS 0.84 0.74 0.43 0.47 0.44 0.42 0.34 16.02%
P/EPS 15.87 16.56 6.80 10.67 10.13 5.57 11.39 5.60%
EY 6.30 6.04 14.71 9.37 9.88 17.94 8.78 -5.30%
DY 3.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.49 0.50 0.49 0.43 0.37 12.06%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 CAGR
Date 30/03/15 27/03/14 29/03/13 29/03/12 29/03/11 29/03/10 27/03/09 -
Price 0.715 1.42 0.82 0.80 0.64 0.56 0.39 -
P/RPS 0.79 0.81 0.41 0.50 0.44 0.44 0.33 15.42%
P/EPS 14.93 18.09 6.52 11.23 10.13 5.89 10.83 5.41%
EY 6.70 5.53 15.34 8.90 9.88 16.98 9.23 -5.12%
DY 4.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.47 0.53 0.49 0.46 0.35 11.80%

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