[ASTINO] YoY Quarter Result on 30-Apr-2011 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 108.92%
YoY- 61.0%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 126,900 125,475 120,903 110,577 82,965 79,135 93,212 5.27%
PBT 14,050 12,059 12,355 15,434 8,691 1,250 12,975 1.33%
Tax -3,643 -2,980 -3,308 -4,006 -1,593 -374 -3,022 3.16%
NP 10,407 9,079 9,047 11,428 7,098 876 9,953 0.74%
-
NP to SH 10,407 9,079 9,047 11,428 7,098 876 9,953 0.74%
-
Tax Rate 25.93% 24.71% 26.77% 25.96% 18.33% 29.92% 23.29% -
Total Cost 116,493 116,396 111,856 99,149 75,867 78,259 83,259 5.75%
-
Net Worth 257,800 239,925 198,037 178,976 160,939 142,994 126,003 12.66%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 257,800 239,925 198,037 178,976 160,939 142,994 126,003 12.66%
NOSH 135,684 136,321 128,595 132,575 127,729 128,823 127,276 1.07%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 8.20% 7.24% 7.48% 10.33% 8.56% 1.11% 10.68% -
ROE 4.04% 3.78% 4.57% 6.39% 4.41% 0.61% 7.90% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 93.53 92.04 94.02 83.41 64.95 61.43 73.24 4.15%
EPS 7.67 6.66 6.98 8.62 5.56 0.68 7.82 -0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.76 1.54 1.35 1.26 1.11 0.99 11.47%
Adjusted Per Share Value based on latest NOSH - 132,575
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 25.72 25.43 24.50 22.41 16.81 16.04 18.89 5.27%
EPS 2.11 1.84 1.83 2.32 1.44 0.18 2.02 0.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5225 0.4863 0.4014 0.3627 0.3262 0.2898 0.2554 12.66%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 1.34 0.87 0.77 0.66 0.64 0.44 0.64 -
P/RPS 1.43 0.95 0.82 0.79 0.99 0.72 0.87 8.63%
P/EPS 17.47 13.06 10.94 7.66 11.52 64.71 8.18 13.47%
EY 5.72 7.66 9.14 13.06 8.68 1.55 12.22 -11.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 0.50 0.49 0.51 0.40 0.65 1.48%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 26/06/14 27/06/13 29/06/12 24/06/11 29/06/10 26/06/09 30/06/08 -
Price 1.64 1.26 0.77 0.64 0.59 0.44 0.59 -
P/RPS 1.75 1.37 0.82 0.77 0.91 0.72 0.81 13.69%
P/EPS 21.38 18.92 10.94 7.42 10.62 64.71 7.54 18.96%
EY 4.68 5.29 9.14 13.47 9.42 1.55 13.25 -15.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.72 0.50 0.47 0.47 0.40 0.60 6.18%

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