[ASTINO] YoY TTM Result on 30-Apr-2010 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 37.42%
YoY- 216.67%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 518,117 442,660 393,479 331,120 306,224 346,492 280,635 10.74%
PBT 42,138 38,774 30,013 29,333 9,400 29,194 22,721 10.83%
Tax -8,240 -5,468 -8,805 -6,485 -2,185 -6,926 -5,662 6.44%
NP 33,898 33,306 21,208 22,848 7,215 22,268 17,059 12.11%
-
NP to SH 33,898 33,306 21,208 22,848 7,215 22,268 17,059 12.11%
-
Tax Rate 19.55% 14.10% 29.34% 22.11% 23.24% 23.72% 24.92% -
Total Cost 484,219 409,354 372,271 308,272 299,009 324,224 263,576 10.65%
-
Net Worth 239,925 198,037 178,976 160,939 142,994 126,003 109,990 13.86%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - 6,321 -
Div Payout % - - - - - - 37.06% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 239,925 198,037 178,976 160,939 142,994 126,003 109,990 13.86%
NOSH 136,321 128,595 132,575 127,729 128,823 127,276 126,425 1.26%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 6.54% 7.52% 5.39% 6.90% 2.36% 6.43% 6.08% -
ROE 14.13% 16.82% 11.85% 14.20% 5.05% 17.67% 15.51% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 380.07 344.23 296.80 259.23 237.71 272.24 221.98 9.36%
EPS 24.87 25.90 16.00 17.89 5.60 17.50 13.49 10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.76 1.54 1.35 1.26 1.11 0.99 0.87 12.44%
Adjusted Per Share Value based on latest NOSH - 127,729
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 105.01 89.71 79.75 67.11 62.06 70.22 56.88 10.74%
EPS 6.87 6.75 4.30 4.63 1.46 4.51 3.46 12.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
NAPS 0.4863 0.4014 0.3627 0.3262 0.2898 0.2554 0.2229 13.87%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.87 0.77 0.66 0.64 0.44 0.64 0.76 -
P/RPS 0.23 0.22 0.22 0.25 0.19 0.24 0.34 -6.30%
P/EPS 3.50 2.97 4.13 3.58 7.86 3.66 5.63 -7.61%
EY 28.58 33.64 24.24 27.95 12.73 27.34 17.75 8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.58 -
P/NAPS 0.49 0.50 0.49 0.51 0.40 0.65 0.87 -9.11%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 29/06/12 24/06/11 29/06/10 - 30/06/08 25/06/07 -
Price 1.26 0.77 0.64 0.59 0.00 0.59 0.88 -
P/RPS 0.33 0.22 0.22 0.23 0.00 0.22 0.40 -3.15%
P/EPS 5.07 2.97 4.00 3.30 0.00 3.37 6.52 -4.10%
EY 19.74 33.64 25.00 30.32 0.00 29.65 15.33 4.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.68 -
P/NAPS 0.72 0.50 0.47 0.47 0.00 0.60 1.01 -5.47%

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