[ASTINO] YoY TTM Result on 31-Oct-2008 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -2.65%
YoY- 69.52%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 431,677 352,260 311,879 368,278 305,192 252,047 195,470 14.10%
PBT 44,853 23,250 16,241 35,875 19,904 17,607 10,518 27.32%
Tax -7,362 -6,012 -3,745 -9,915 -4,590 -4,561 -1,707 27.56%
NP 37,491 17,238 12,496 25,960 15,314 13,046 8,811 27.28%
-
NP to SH 37,491 17,238 12,496 25,960 15,314 13,046 8,811 27.28%
-
Tax Rate 16.41% 25.86% 23.06% 27.64% 23.06% 25.90% 16.23% -
Total Cost 394,186 335,022 299,383 342,318 289,878 239,001 186,659 13.26%
-
Net Worth 191,120 168,152 151,839 141,793 113,888 103,124 94,877 12.37%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - 3,961 6,321 - - -
Div Payout % - - - 15.26% 41.28% - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 191,120 168,152 151,839 141,793 113,888 103,124 94,877 12.37%
NOSH 129,135 133,454 127,595 128,903 127,964 125,761 126,502 0.34%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 8.68% 4.89% 4.01% 7.05% 5.02% 5.18% 4.51% -
ROE 19.62% 10.25% 8.23% 18.31% 13.45% 12.65% 9.29% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 334.28 263.96 244.43 285.70 238.50 200.42 154.52 13.71%
EPS 29.03 12.92 9.79 20.14 11.97 10.37 6.97 26.82%
DPS 0.00 0.00 0.00 3.07 5.00 0.00 0.00 -
NAPS 1.48 1.26 1.19 1.10 0.89 0.82 0.75 11.98%
Adjusted Per Share Value based on latest NOSH - 128,903
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 87.49 71.39 63.21 74.64 61.85 51.08 39.62 14.10%
EPS 7.60 3.49 2.53 5.26 3.10 2.64 1.79 27.23%
DPS 0.00 0.00 0.00 0.80 1.28 0.00 0.00 -
NAPS 0.3873 0.3408 0.3077 0.2874 0.2308 0.209 0.1923 12.37%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.76 0.63 0.54 0.42 0.67 0.48 0.50 -
P/RPS 0.23 0.24 0.22 0.15 0.28 0.24 0.32 -5.35%
P/EPS 2.62 4.88 5.51 2.09 5.60 4.63 7.18 -15.45%
EY 38.20 20.50 18.14 47.95 17.86 21.61 13.93 18.30%
DY 0.00 0.00 0.00 7.32 7.46 0.00 0.00 -
P/NAPS 0.51 0.50 0.45 0.38 0.75 0.59 0.67 -4.44%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 01/12/11 01/12/10 - 21/11/08 17/12/07 30/11/06 16/12/05 -
Price 0.75 0.57 0.00 0.40 0.64 0.49 0.46 -
P/RPS 0.22 0.22 0.00 0.14 0.27 0.24 0.30 -5.03%
P/EPS 2.58 4.41 0.00 1.99 5.35 4.72 6.60 -14.48%
EY 38.71 22.66 0.00 50.35 18.70 21.17 15.14 16.92%
DY 0.00 0.00 0.00 7.68 7.81 0.00 0.00 -
P/NAPS 0.51 0.45 0.00 0.36 0.72 0.60 0.61 -2.93%

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