[ASTINO] YoY TTM Result on 01-Jan-2009 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
01-Jan-2009 [#2]
Profit Trend
QoQ- -13.88%
YoY- 46.26%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 432,334 365,867 327,290 351,489 321,648 273,993 200,402 13.66%
PBT 41,853 23,270 21,892 30,523 20,183 22,165 9,990 26.95%
Tax -6,166 -6,392 -5,266 -8,166 -4,897 -5,610 -1,511 26.39%
NP 35,687 16,878 16,626 22,357 15,286 16,555 8,479 27.05%
-
NP to SH 35,687 16,878 16,626 22,357 15,286 16,555 8,479 27.05%
-
Tax Rate 14.73% 27.47% 24.05% 26.75% 24.26% 25.31% 15.13% -
Total Cost 396,647 348,989 310,664 329,132 306,362 257,438 191,923 12.85%
-
Net Worth 194,557 173,017 157,013 141,666 118,838 108,128 96,161 12.45%
Dividend
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - 3,961 6,321 - - -
Div Payout % - - - 17.72% 41.35% - - -
Equity
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 194,557 173,017 157,013 141,666 118,838 108,128 96,161 12.45%
NOSH 128,846 133,090 127,653 128,787 127,783 125,731 126,527 0.30%
Ratio Analysis
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 8.25% 4.61% 5.08% 6.36% 4.75% 6.04% 4.23% -
ROE 18.34% 9.76% 10.59% 15.78% 12.86% 15.31% 8.82% -
Per Share
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 335.54 274.90 256.39 272.92 251.71 217.92 158.39 13.32%
EPS 27.70 12.68 13.02 17.36 11.96 13.17 6.70 26.67%
DPS 0.00 0.00 0.00 3.08 5.00 0.00 0.00 -
NAPS 1.51 1.30 1.23 1.10 0.93 0.86 0.76 12.11%
Adjusted Per Share Value based on latest NOSH - 128,787
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 87.62 74.15 66.33 71.24 65.19 55.53 40.62 13.66%
EPS 7.23 3.42 3.37 4.53 3.10 3.36 1.72 27.02%
DPS 0.00 0.00 0.00 0.80 1.28 0.00 0.00 -
NAPS 0.3943 0.3507 0.3182 0.2871 0.2409 0.2191 0.1949 12.45%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 31/12/08 31/01/08 31/01/07 27/01/06 -
Price 0.76 0.64 0.53 0.41 0.62 0.64 0.47 -
P/RPS 0.23 0.23 0.21 0.15 0.25 0.29 0.30 -4.32%
P/EPS 2.74 5.05 4.07 2.36 5.18 4.86 7.01 -14.48%
EY 36.44 19.82 24.57 42.34 19.29 20.57 14.26 16.91%
DY 0.00 0.00 0.00 7.50 8.06 0.00 0.00 -
P/NAPS 0.50 0.49 0.43 0.37 0.67 0.74 0.62 -3.52%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 29/03/11 29/03/10 27/03/09 31/03/08 30/03/07 24/03/06 -
Price 0.80 0.64 0.56 0.39 0.58 0.62 0.51 -
P/RPS 0.24 0.23 0.22 0.14 0.23 0.28 0.32 -4.67%
P/EPS 2.89 5.05 4.30 2.25 4.85 4.71 7.61 -14.89%
EY 34.62 19.82 23.26 44.51 20.62 21.24 13.14 17.51%
DY 0.00 0.00 0.00 7.89 8.62 0.00 0.00 -
P/NAPS 0.53 0.49 0.46 0.35 0.62 0.72 0.67 -3.82%

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