[ASTINO] YoY TTM Result on 31-Jan-2010 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 33.05%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
Revenue 513,545 432,334 365,867 327,290 351,489 330,816 321,648 9.79%
PBT 42,434 41,853 23,270 21,892 30,523 19,271 20,183 16.00%
Tax -8,568 -6,166 -6,392 -5,266 -8,166 -5,167 -4,897 11.82%
NP 33,866 35,687 16,878 16,626 22,357 14,104 15,286 17.22%
-
NP to SH 33,866 35,687 16,878 16,626 22,357 14,104 15,286 17.22%
-
Tax Rate 20.19% 14.73% 27.47% 24.05% 26.75% 26.81% 24.26% -
Total Cost 479,679 396,647 348,989 310,664 329,132 316,712 306,362 9.37%
-
Net Worth 232,655 194,557 173,017 157,013 141,666 0 118,838 14.36%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
Div - - - - 3,961 3,961 6,321 -
Div Payout % - - - - 17.72% 28.09% 41.35% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
Net Worth 232,655 194,557 173,017 157,013 141,666 0 118,838 14.36%
NOSH 132,190 128,846 133,090 127,653 128,787 128,787 127,783 0.67%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
NP Margin 6.59% 8.25% 4.61% 5.08% 6.36% 4.26% 4.75% -
ROE 14.56% 18.34% 9.76% 10.59% 15.78% 0.00% 12.86% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
RPS 388.49 335.54 274.90 256.39 272.92 256.87 251.71 9.05%
EPS 25.62 27.70 12.68 13.02 17.36 10.95 11.96 16.43%
DPS 0.00 0.00 0.00 0.00 3.08 3.08 5.00 -
NAPS 1.76 1.51 1.30 1.23 1.10 0.00 0.93 13.59%
Adjusted Per Share Value based on latest NOSH - 127,653
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
RPS 104.08 87.62 74.15 66.33 71.24 67.05 65.19 9.79%
EPS 6.86 7.23 3.42 3.37 4.53 2.86 3.10 17.19%
DPS 0.00 0.00 0.00 0.00 0.80 0.80 1.28 -
NAPS 0.4715 0.3943 0.3507 0.3182 0.2871 0.00 0.2409 14.35%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 31/12/08 30/01/09 31/01/08 -
Price 0.855 0.76 0.64 0.53 0.41 0.41 0.62 -
P/RPS 0.22 0.23 0.23 0.21 0.15 0.16 0.25 -2.52%
P/EPS 3.34 2.74 5.05 4.07 2.36 3.74 5.18 -8.39%
EY 29.96 36.44 19.82 24.57 42.34 26.71 19.29 9.19%
DY 0.00 0.00 0.00 0.00 7.50 7.50 8.06 -
P/NAPS 0.49 0.50 0.49 0.43 0.37 0.00 0.67 -6.05%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
Date 29/03/13 29/03/12 29/03/11 29/03/10 27/03/09 - 31/03/08 -
Price 0.82 0.80 0.64 0.56 0.39 0.00 0.58 -
P/RPS 0.21 0.24 0.23 0.22 0.14 0.00 0.23 -1.80%
P/EPS 3.20 2.89 5.05 4.30 2.25 0.00 4.85 -7.97%
EY 31.24 34.62 19.82 23.26 44.51 0.00 20.62 8.65%
DY 0.00 0.00 0.00 0.00 7.89 0.00 8.62 -
P/NAPS 0.47 0.53 0.49 0.46 0.35 0.00 0.62 -5.38%

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