[ASTINO] YoY Quarter Result on 31-Jan-2013 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 26.57%
YoY- 153.49%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 119,258 128,398 116,707 143,427 102,214 101,557 87,950 5.20%
PBT 8,920 9,694 6,328 11,492 4,394 7,394 7,365 3.24%
Tax -1,999 -2,262 -1,748 -2,199 -728 -1,924 -1,544 4.39%
NP 6,921 7,432 4,580 9,293 3,666 5,470 5,821 2.92%
-
NP to SH 6,921 7,432 4,580 9,293 3,666 5,470 5,821 2.92%
-
Tax Rate 22.41% 23.33% 27.62% 19.14% 16.57% 26.02% 20.96% -
Total Cost 112,337 120,966 112,127 134,134 98,548 96,087 82,129 5.35%
-
Net Worth 292,706 282,470 255,501 232,655 194,557 173,017 157,013 10.93%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - 7,980 - - - - - -
Div Payout % - 107.38% - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 292,706 282,470 255,501 232,655 194,557 173,017 157,013 10.93%
NOSH 273,557 274,243 135,905 132,190 128,846 133,090 127,653 13.53%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 5.80% 5.79% 3.92% 6.48% 3.59% 5.39% 6.62% -
ROE 2.36% 2.63% 1.79% 3.99% 1.88% 3.16% 3.71% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 43.60 46.82 85.87 108.50 79.33 76.31 68.90 -7.33%
EPS 2.53 2.71 3.37 7.03 2.83 4.11 4.56 -9.34%
DPS 0.00 2.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 1.88 1.76 1.51 1.30 1.23 -2.29%
Adjusted Per Share Value based on latest NOSH - 132,190
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 24.17 26.02 23.65 29.07 20.72 20.58 17.82 5.20%
EPS 1.40 1.51 0.93 1.88 0.74 1.11 1.18 2.88%
DPS 0.00 1.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5932 0.5725 0.5178 0.4715 0.3943 0.3507 0.3182 10.93%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.66 0.76 1.30 0.855 0.76 0.64 0.53 -
P/RPS 1.51 1.62 1.51 0.79 0.96 0.84 0.77 11.87%
P/EPS 26.09 28.04 38.58 12.16 26.71 15.57 11.62 14.42%
EY 3.83 3.57 2.59 8.22 3.74 6.42 8.60 -12.60%
DY 0.00 3.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.69 0.49 0.50 0.49 0.43 6.28%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 30/03/15 27/03/14 29/03/13 29/03/12 29/03/11 29/03/10 -
Price 0.65 0.715 1.42 0.82 0.80 0.64 0.56 -
P/RPS 1.49 1.53 1.65 0.76 1.01 0.84 0.81 10.68%
P/EPS 25.69 26.38 42.14 11.66 28.12 15.57 12.28 13.08%
EY 3.89 3.79 2.37 8.57 3.56 6.42 8.14 -11.57%
DY 0.00 4.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.76 0.47 0.53 0.49 0.46 4.81%

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