[ASTINO] YoY TTM Result on 31-Oct-2012 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
02-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 6.94%
YoY- -24.68%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 480,082 490,856 512,311 472,332 431,677 352,260 311,879 7.45%
PBT 25,598 39,380 38,491 35,336 44,853 23,250 16,241 7.87%
Tax -6,415 -10,754 -8,148 -7,097 -7,362 -6,012 -3,745 9.38%
NP 19,183 28,626 30,343 28,239 37,491 17,238 12,496 7.40%
-
NP to SH 19,183 28,626 30,343 28,239 37,491 17,238 12,496 7.40%
-
Tax Rate 25.06% 27.31% 21.17% 20.08% 16.41% 25.86% 23.06% -
Total Cost 460,899 462,230 481,968 444,093 394,186 335,022 299,383 7.45%
-
Net Worth 285,409 273,942 251,260 217,344 191,120 168,152 151,839 11.08%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 13,169 7,971 - - - - - -
Div Payout % 68.65% 27.85% - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 285,409 273,942 251,260 217,344 191,120 168,152 151,839 11.08%
NOSH 274,432 273,942 135,816 132,527 129,135 133,454 127,595 13.60%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 4.00% 5.83% 5.92% 5.98% 8.68% 4.89% 4.01% -
ROE 6.72% 10.45% 12.08% 12.99% 19.62% 10.25% 8.23% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 174.94 179.18 377.21 356.40 334.28 263.96 244.43 -5.41%
EPS 6.99 10.45 22.34 21.31 29.03 12.92 9.79 -5.45%
DPS 4.80 2.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.00 1.85 1.64 1.48 1.26 1.19 -2.21%
Adjusted Per Share Value based on latest NOSH - 132,527
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 97.30 99.48 103.83 95.73 87.49 71.39 63.21 7.45%
EPS 3.89 5.80 6.15 5.72 7.60 3.49 2.53 7.42%
DPS 2.67 1.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5784 0.5552 0.5092 0.4405 0.3873 0.3408 0.3077 11.08%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.64 0.76 1.15 0.82 0.76 0.63 0.54 -
P/RPS 0.37 0.42 0.30 0.23 0.23 0.24 0.22 9.04%
P/EPS 9.16 7.27 5.15 3.85 2.62 4.88 5.51 8.83%
EY 10.92 13.75 19.43 25.99 38.20 20.50 18.14 -8.10%
DY 7.50 3.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.62 0.50 0.51 0.50 0.45 5.48%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 01/12/15 01/12/14 02/12/13 02/01/13 01/12/11 01/12/10 - -
Price 0.66 0.71 1.19 0.86 0.75 0.57 0.00 -
P/RPS 0.38 0.40 0.32 0.24 0.22 0.22 0.00 -
P/EPS 9.44 6.79 5.33 4.04 2.58 4.41 0.00 -
EY 10.59 14.72 18.77 24.78 38.71 22.66 0.00 -
DY 7.27 4.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.64 0.52 0.51 0.45 0.00 -

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