[ASTINO] YoY TTM Result on 31-Jan-2007 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 26.9%
YoY- 95.25%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 330,816 351,489 321,648 273,993 200,402 193,839 174,326 13.65%
PBT 19,271 30,523 20,183 22,165 9,990 17,782 15,707 4.17%
Tax -5,167 -8,166 -4,897 -5,610 -1,511 -3,633 -4,066 4.90%
NP 14,104 22,357 15,286 16,555 8,479 14,149 11,641 3.90%
-
NP to SH 14,104 22,357 15,286 16,555 8,479 14,149 11,641 3.90%
-
Tax Rate 26.81% 26.75% 24.26% 25.31% 15.13% 20.43% 25.89% -
Total Cost 316,712 329,132 306,362 257,438 191,923 179,690 162,685 14.23%
-
Net Worth 0 141,666 118,838 108,128 96,161 94,961 83,692 -
Dividend
31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 3,961 3,961 6,321 - - - - -
Div Payout % 28.09% 17.72% 41.35% - - - - -
Equity
31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 0 141,666 118,838 108,128 96,161 94,961 83,692 -
NOSH 128,787 128,787 127,783 125,731 126,527 115,806 116,239 2.06%
Ratio Analysis
31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 4.26% 6.36% 4.75% 6.04% 4.23% 7.30% 6.68% -
ROE 0.00% 15.78% 12.86% 15.31% 8.82% 14.90% 13.91% -
Per Share
31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 256.87 272.92 251.71 217.92 158.39 167.38 149.97 11.35%
EPS 10.95 17.36 11.96 13.17 6.70 12.22 10.01 1.80%
DPS 3.08 3.08 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.10 0.93 0.86 0.76 0.82 0.72 -
Adjusted Per Share Value based on latest NOSH - 125,731
31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 67.05 71.24 65.19 55.53 40.62 39.29 35.33 13.65%
EPS 2.86 4.53 3.10 3.36 1.72 2.87 2.36 3.91%
DPS 0.80 0.80 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2871 0.2409 0.2191 0.1949 0.1925 0.1696 -
Price Multiplier on Financial Quarter End Date
31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/01/09 31/12/08 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.41 0.41 0.62 0.64 0.47 0.90 1.15 -
P/RPS 0.16 0.15 0.25 0.29 0.30 0.54 0.77 -26.94%
P/EPS 3.74 2.36 5.18 4.86 7.01 7.37 11.48 -20.07%
EY 26.71 42.34 19.29 20.57 14.26 13.58 8.71 25.09%
DY 7.50 7.50 8.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.37 0.67 0.74 0.62 1.10 1.60 -
Price Multiplier on Announcement Date
31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date - 27/03/09 31/03/08 30/03/07 24/03/06 13/04/05 05/03/04 -
Price 0.00 0.39 0.58 0.62 0.51 0.77 1.12 -
P/RPS 0.00 0.14 0.23 0.28 0.32 0.46 0.75 -
P/EPS 0.00 2.25 4.85 4.71 7.61 6.30 11.18 -
EY 0.00 44.51 20.62 21.24 13.14 15.87 8.94 -
DY 0.00 7.89 8.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.62 0.72 0.67 0.94 1.56 -

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