[ASTINO] YoY Quarter Result on 30-Apr-2013 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -2.3%
YoY- 0.35%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 126,178 137,664 126,900 125,475 120,903 110,577 82,965 7.23%
PBT 11,724 7,509 14,050 12,059 12,355 15,434 8,691 5.11%
Tax -1,805 -1,314 -3,643 -2,980 -3,308 -4,006 -1,593 2.10%
NP 9,919 6,195 10,407 9,079 9,047 11,428 7,098 5.73%
-
NP to SH 9,919 6,195 10,407 9,079 9,047 11,428 7,098 5.73%
-
Tax Rate 15.40% 17.50% 25.93% 24.71% 26.77% 25.96% 18.33% -
Total Cost 116,259 131,469 116,493 116,396 111,856 99,149 75,867 7.36%
-
Net Worth 295,925 279,597 257,800 239,925 198,037 178,976 160,939 10.67%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 295,925 279,597 257,800 239,925 198,037 178,976 160,939 10.67%
NOSH 274,005 274,115 135,684 136,321 128,595 132,575 127,729 13.55%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 7.86% 4.50% 8.20% 7.24% 7.48% 10.33% 8.56% -
ROE 3.35% 2.22% 4.04% 3.78% 4.57% 6.39% 4.41% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 46.05 50.22 93.53 92.04 94.02 83.41 64.95 -5.56%
EPS 3.62 2.26 7.67 6.66 6.98 8.62 5.56 -6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.02 1.90 1.76 1.54 1.35 1.26 -2.53%
Adjusted Per Share Value based on latest NOSH - 136,321
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 25.57 27.90 25.72 25.43 24.50 22.41 16.81 7.23%
EPS 2.01 1.26 2.11 1.84 1.83 2.32 1.44 5.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5998 0.5667 0.5225 0.4863 0.4014 0.3627 0.3262 10.67%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.63 0.78 1.34 0.87 0.77 0.66 0.64 -
P/RPS 1.37 1.55 1.43 0.95 0.82 0.79 0.99 5.55%
P/EPS 17.40 34.51 17.47 13.06 10.94 7.66 11.52 7.10%
EY 5.75 2.90 5.72 7.66 9.14 13.06 8.68 -6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.71 0.49 0.50 0.49 0.51 2.16%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 17/06/16 30/06/15 26/06/14 27/06/13 29/06/12 24/06/11 29/06/10 -
Price 0.645 0.73 1.64 1.26 0.77 0.64 0.59 -
P/RPS 1.40 1.45 1.75 1.37 0.82 0.77 0.91 7.43%
P/EPS 17.82 32.30 21.38 18.92 10.94 7.42 10.62 9.00%
EY 5.61 3.10 4.68 5.29 9.14 13.47 9.42 -8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.86 0.72 0.50 0.47 0.47 4.15%

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