[ASTINO] YoY TTM Result on 31-Oct-2009 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 58.76%
YoY- -51.86%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 472,332 431,677 352,260 311,879 368,278 305,192 252,047 11.02%
PBT 35,336 44,853 23,250 16,241 35,875 19,904 17,607 12.29%
Tax -7,097 -7,362 -6,012 -3,745 -9,915 -4,590 -4,561 7.63%
NP 28,239 37,491 17,238 12,496 25,960 15,314 13,046 13.72%
-
NP to SH 28,239 37,491 17,238 12,496 25,960 15,314 13,046 13.72%
-
Tax Rate 20.08% 16.41% 25.86% 23.06% 27.64% 23.06% 25.90% -
Total Cost 444,093 394,186 335,022 299,383 342,318 289,878 239,001 10.86%
-
Net Worth 217,344 191,120 168,152 151,839 141,793 113,888 103,124 13.21%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - 3,961 6,321 - -
Div Payout % - - - - 15.26% 41.28% - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 217,344 191,120 168,152 151,839 141,793 113,888 103,124 13.21%
NOSH 132,527 129,135 133,454 127,595 128,903 127,964 125,761 0.87%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 5.98% 8.68% 4.89% 4.01% 7.05% 5.02% 5.18% -
ROE 12.99% 19.62% 10.25% 8.23% 18.31% 13.45% 12.65% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 356.40 334.28 263.96 244.43 285.70 238.50 200.42 10.05%
EPS 21.31 29.03 12.92 9.79 20.14 11.97 10.37 12.74%
DPS 0.00 0.00 0.00 0.00 3.07 5.00 0.00 -
NAPS 1.64 1.48 1.26 1.19 1.10 0.89 0.82 12.23%
Adjusted Per Share Value based on latest NOSH - 127,595
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 95.73 87.49 71.39 63.21 74.64 61.85 51.08 11.02%
EPS 5.72 7.60 3.49 2.53 5.26 3.10 2.64 13.74%
DPS 0.00 0.00 0.00 0.00 0.80 1.28 0.00 -
NAPS 0.4405 0.3873 0.3408 0.3077 0.2874 0.2308 0.209 13.21%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.82 0.76 0.63 0.54 0.42 0.67 0.48 -
P/RPS 0.23 0.23 0.24 0.22 0.15 0.28 0.24 -0.70%
P/EPS 3.85 2.62 4.88 5.51 2.09 5.60 4.63 -3.02%
EY 25.99 38.20 20.50 18.14 47.95 17.86 21.61 3.12%
DY 0.00 0.00 0.00 0.00 7.32 7.46 0.00 -
P/NAPS 0.50 0.51 0.50 0.45 0.38 0.75 0.59 -2.71%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 02/01/13 01/12/11 01/12/10 - 21/11/08 17/12/07 30/11/06 -
Price 0.86 0.75 0.57 0.00 0.40 0.64 0.49 -
P/RPS 0.24 0.22 0.22 0.00 0.14 0.27 0.24 0.00%
P/EPS 4.04 2.58 4.41 0.00 1.99 5.35 4.72 -2.55%
EY 24.78 38.71 22.66 0.00 50.35 18.70 21.17 2.65%
DY 0.00 0.00 0.00 0.00 7.68 7.81 0.00 -
P/NAPS 0.52 0.51 0.45 0.00 0.36 0.72 0.60 -2.35%

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