[ASTINO] YoY Cumulative 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- -80.8%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 113,430 115,414 121,062 120,338 119,860 103,939 91,439 3.65%
PBT 7,520 6,783 7,875 8,443 8,855 6,814 4,033 10.93%
Tax -1,945 -1,706 -2,177 -2,372 -1,513 -1,305 -1,097 10.00%
NP 5,575 5,077 5,698 6,071 7,342 5,509 2,936 11.26%
-
NP to SH 5,575 5,077 5,698 6,071 7,342 5,509 2,936 11.26%
-
Tax Rate 25.86% 25.15% 27.64% 28.09% 17.09% 19.15% 27.20% -
Total Cost 107,855 110,337 115,364 114,267 112,518 98,430 88,503 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 - - 7,971 - - - - -
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 1.79% 1.78% 2.08% 2.42% 3.38% 2.88% 1.75% -
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 41.51 42.06 44.19 88.60 90.44 80.49 68.52 -8.00%
EPS 2.04 1.85 2.08 4.47 5.54 4.27 2.20 -1.24%
DPS 0.00 0.00 2.91 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 22.99 23.39 24.54 24.39 24.29 21.07 18.53 3.65%
EPS 1.13 1.03 1.15 1.23 1.49 1.12 0.60 11.11%
DPS 0.00 0.00 1.62 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 1.81 1.52 1.72 1.30 0.91 0.94 0.92 11.92%
P/EPS 36.76 34.59 36.54 25.73 14.80 17.82 28.64 4.24%
EY 2.72 2.89 2.74 3.89 6.76 5.61 3.49 -4.06%
DY 0.00 0.00 3.83 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 1.77 1.57 1.61 1.34 0.95 0.93 0.83 13.43%
P/EPS 36.03 35.68 34.13 26.62 15.52 17.58 25.91 5.64%
EY 2.78 2.80 2.93 3.76 6.44 5.69 3.86 -5.31%
DY 0.00 0.00 4.10 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