[ASTINO] YoY TTM Result on 31-Jan-2013 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 19.93%
YoY- -5.1%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 470,942 502,547 485,591 513,545 432,334 365,867 327,290 6.24%
PBT 24,824 42,746 33,327 42,434 41,853 23,270 21,892 2.11%
Tax -6,152 -11,268 -7,697 -8,568 -6,166 -6,392 -5,266 2.62%
NP 18,672 31,478 25,630 33,866 35,687 16,878 16,626 1.95%
-
NP to SH 18,672 31,478 25,630 33,866 35,687 16,878 16,626 1.95%
-
Tax Rate 24.78% 26.36% 23.10% 20.19% 14.73% 27.47% 24.05% -
Total Cost 452,270 471,069 459,961 479,679 396,647 348,989 310,664 6.45%
-
Net Worth 292,706 282,470 255,501 232,655 194,557 173,017 157,013 10.93%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 5,189 15,952 - - - - - -
Div Payout % 27.79% 50.68% - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 292,706 282,470 255,501 232,655 194,557 173,017 157,013 10.93%
NOSH 273,557 274,243 135,905 132,190 128,846 133,090 127,653 13.53%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 3.96% 6.26% 5.28% 6.59% 8.25% 4.61% 5.08% -
ROE 6.38% 11.14% 10.03% 14.56% 18.34% 9.76% 10.59% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 172.15 183.25 357.30 388.49 335.54 274.90 256.39 -6.42%
EPS 6.83 11.48 18.86 25.62 27.70 12.68 13.02 -10.19%
DPS 1.90 5.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 1.88 1.76 1.51 1.30 1.23 -2.29%
Adjusted Per Share Value based on latest NOSH - 132,190
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 95.45 101.85 98.41 104.08 87.62 74.15 66.33 6.25%
EPS 3.78 6.38 5.19 6.86 7.23 3.42 3.37 1.93%
DPS 1.05 3.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5932 0.5725 0.5178 0.4715 0.3943 0.3507 0.3182 10.93%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.66 0.76 1.30 0.855 0.76 0.64 0.53 -
P/RPS 0.38 0.41 0.36 0.22 0.23 0.23 0.21 10.38%
P/EPS 9.67 6.62 6.89 3.34 2.74 5.05 4.07 15.50%
EY 10.34 15.10 14.51 29.96 36.44 19.82 24.57 -13.42%
DY 2.87 7.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.69 0.49 0.50 0.49 0.43 6.28%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 30/03/15 27/03/14 29/03/13 29/03/12 29/03/11 29/03/10 -
Price 0.65 0.715 1.42 0.82 0.80 0.64 0.56 -
P/RPS 0.38 0.39 0.40 0.21 0.24 0.23 0.22 9.53%
P/EPS 9.52 6.23 7.53 3.20 2.89 5.05 4.30 14.15%
EY 10.50 16.05 13.28 31.24 34.62 19.82 23.26 -12.40%
DY 2.92 8.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.76 0.47 0.53 0.49 0.46 4.81%

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