[ASTINO] YoY Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 22.94%
YoY- 19.72%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 472,731 485,730 490,132 511,833 456,411 419,177 334,835 5.91%
PBT 37,608 26,690 39,948 38,903 33,295 42,072 27,367 5.43%
Tax -7,254 -6,886 -10,949 -7,289 -6,889 -7,154 -6,740 1.23%
NP 30,354 19,804 28,999 31,614 26,406 34,918 20,627 6.64%
-
NP to SH 30,354 19,804 28,999 31,614 26,406 34,918 20,627 6.64%
-
Tax Rate 19.29% 25.80% 27.41% 18.74% 20.69% 17.00% 24.63% -
Total Cost 442,377 465,926 461,133 480,219 430,005 384,259 314,208 5.86%
-
Net Worth 304,087 279,392 266,095 245,492 221,078 191,929 162,224 11.02%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - 5,341 - - - - - -
Div Payout % - 26.97% - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 304,087 279,392 266,095 245,492 221,078 191,929 162,224 11.02%
NOSH 273,953 273,914 271,526 136,384 134,803 132,365 127,735 13.54%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 6.42% 4.08% 5.92% 6.18% 5.79% 8.33% 6.16% -
ROE 9.98% 7.09% 10.90% 12.88% 11.94% 18.19% 12.72% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 172.56 177.33 180.51 375.29 338.57 316.68 262.13 -6.72%
EPS 11.08 7.23 10.68 23.18 18.96 26.38 16.15 -6.08%
DPS 0.00 1.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.02 0.98 1.80 1.64 1.45 1.27 -2.21%
Adjusted Per Share Value based on latest NOSH - 136,258
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 95.81 98.44 99.34 103.73 92.50 84.95 67.86 5.91%
EPS 6.15 4.01 5.88 6.41 5.35 7.08 4.18 6.64%
DPS 0.00 1.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6163 0.5662 0.5393 0.4975 0.4481 0.389 0.3288 11.02%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.77 0.72 1.73 1.14 0.78 0.76 0.65 -
P/RPS 0.45 0.41 0.96 0.30 0.23 0.24 0.25 10.28%
P/EPS 6.95 9.96 16.20 4.92 3.98 2.88 4.03 9.49%
EY 14.39 10.04 6.17 20.33 25.11 34.71 24.84 -8.68%
DY 0.00 2.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 1.77 0.63 0.48 0.52 0.51 5.16%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 27/09/12 29/09/11 29/09/10 -
Price 0.805 0.64 0.79 1.23 0.83 0.64 0.66 -
P/RPS 0.47 0.36 0.44 0.33 0.25 0.20 0.25 11.08%
P/EPS 7.27 8.85 7.40 5.31 4.24 2.43 4.09 10.05%
EY 13.76 11.30 13.52 18.85 23.60 41.22 24.47 -9.14%
DY 0.00 3.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.63 0.81 0.68 0.51 0.44 0.52 5.81%

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