[ASTINO] YoY TTM Result on 31-Jul-2009 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 9.09%
YoY- -70.49%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 456,411 419,177 334,835 310,404 366,023 289,249 243,685 11.01%
PBT 33,295 42,072 27,367 9,814 35,842 21,896 13,692 15.94%
Tax -6,889 -7,154 -6,740 -1,943 -9,174 -5,212 -3,348 12.76%
NP 26,406 34,918 20,627 7,871 26,668 16,684 10,344 16.88%
-
NP to SH 26,406 34,918 20,627 7,871 26,668 16,684 10,344 16.88%
-
Tax Rate 20.69% 17.00% 24.63% 19.80% 25.60% 23.80% 24.45% -
Total Cost 430,005 384,259 314,208 302,533 339,355 272,565 233,341 10.71%
-
Net Worth 134,827 191,857 160,738 146,892 142,622 108,793 101,081 4.91%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - 3,961 12,646 - -
Div Payout % - - - - 14.86% 75.80% - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 134,827 191,857 160,738 146,892 142,622 108,793 101,081 4.91%
NOSH 134,827 132,315 127,570 128,853 132,057 126,503 126,351 1.08%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 5.79% 8.33% 6.16% 2.54% 7.29% 5.77% 4.24% -
ROE 19.59% 18.20% 12.83% 5.36% 18.70% 15.34% 10.23% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 338.52 316.80 262.47 240.90 277.17 228.65 192.86 9.82%
EPS 19.59 26.39 16.17 6.11 20.19 13.19 8.19 15.62%
DPS 0.00 0.00 0.00 0.00 3.00 10.00 0.00 -
NAPS 1.00 1.45 1.26 1.14 1.08 0.86 0.80 3.78%
Adjusted Per Share Value based on latest NOSH - 128,853
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 92.50 84.95 67.86 62.91 74.18 58.62 49.39 11.01%
EPS 5.35 7.08 4.18 1.60 5.40 3.38 2.10 16.84%
DPS 0.00 0.00 0.00 0.00 0.80 2.56 0.00 -
NAPS 0.2733 0.3888 0.3258 0.2977 0.2891 0.2205 0.2049 4.91%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.78 0.76 0.65 0.51 0.69 0.84 0.49 -
P/RPS 0.23 0.24 0.25 0.21 0.25 0.37 0.25 -1.37%
P/EPS 3.98 2.88 4.02 8.35 3.42 6.37 5.99 -6.58%
EY 25.11 34.72 24.88 11.98 29.27 15.70 16.71 7.01%
DY 0.00 0.00 0.00 0.00 4.35 11.90 0.00 -
P/NAPS 0.78 0.52 0.52 0.45 0.64 0.98 0.61 4.17%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 29/09/11 29/09/10 - 25/09/08 24/09/07 29/09/06 -
Price 0.83 0.64 0.66 0.00 0.53 0.66 0.48 -
P/RPS 0.25 0.20 0.25 0.00 0.19 0.29 0.25 0.00%
P/EPS 4.24 2.43 4.08 0.00 2.62 5.00 5.86 -5.24%
EY 23.60 41.23 24.50 0.00 38.10 19.98 17.06 5.55%
DY 0.00 0.00 0.00 0.00 5.66 15.15 0.00 -
P/NAPS 0.83 0.44 0.52 0.00 0.49 0.77 0.60 5.55%

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