[ASTINO] YoY TTM 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- 0.09%
YoY- 1.78%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 459,456 513,311 487,016 518,117 442,660 393,479 331,120 5.60%
PBT 29,039 36,205 35,318 42,138 38,774 30,013 29,333 -0.16%
Tax -6,643 -8,939 -8,360 -8,240 -5,468 -8,805 -6,485 0.40%
NP 22,396 27,266 26,958 33,898 33,306 21,208 22,848 -0.33%
-
NP to SH 22,396 27,266 26,958 33,898 33,306 21,208 22,848 -0.33%
-
Tax Rate 22.88% 24.69% 23.67% 19.55% 14.10% 29.34% 22.11% -
Total Cost 437,060 486,045 460,058 484,219 409,354 372,271 308,272 5.98%
-
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 5,189 15,952 - - - - - -
Div Payout % 23.17% 58.51% - - - - - -
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 4.87% 5.31% 5.54% 6.54% 7.52% 5.39% 6.90% -
ROE 7.57% 9.75% 10.46% 14.13% 16.82% 11.85% 14.20% -
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 167.68 187.26 358.93 380.07 344.23 296.80 259.23 -6.99%
EPS 8.17 9.95 19.87 24.87 25.90 16.00 17.89 -12.23%
DPS 1.89 5.82 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 93.12 104.03 98.70 105.01 89.71 79.75 67.11 5.60%
EPS 4.54 5.53 5.46 6.87 6.75 4.30 4.63 -0.32%
DPS 1.05 3.23 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 0.38 0.42 0.37 0.23 0.22 0.22 0.25 7.22%
P/EPS 7.71 7.84 6.74 3.50 2.97 4.13 3.58 13.62%
EY 12.97 12.75 14.83 28.58 33.64 24.24 27.95 -12.00%
DY 3.01 7.46 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 0.38 0.39 0.46 0.33 0.22 0.22 0.23 8.72%
P/EPS 7.89 7.34 8.25 5.07 2.97 4.00 3.30 15.62%
EY 12.67 13.63 12.11 19.74 33.64 25.00 30.32 -13.52%
DY 2.94 7.97 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