[ASTINO] YoY TTM Result on 31-Oct-2014 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
01-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -1.29%
YoY- -5.66%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 525,949 470,747 480,082 490,856 512,311 472,332 431,677 3.34%
PBT 51,334 38,345 25,598 39,380 38,491 35,336 44,853 2.27%
Tax -12,950 -7,493 -6,415 -10,754 -8,148 -7,097 -7,362 9.86%
NP 38,384 30,852 19,183 28,626 30,343 28,239 37,491 0.39%
-
NP to SH 38,384 30,852 19,183 28,626 30,343 28,239 37,491 0.39%
-
Tax Rate 25.23% 19.54% 25.06% 27.31% 21.17% 20.08% 16.41% -
Total Cost 487,565 439,895 460,899 462,230 481,968 444,093 394,186 3.60%
-
Net Worth 347,127 311,544 285,409 273,942 251,260 217,344 191,120 10.44%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 2,728 - 13,169 7,971 - - - -
Div Payout % 7.11% - 68.65% 27.85% - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 347,127 311,544 285,409 273,942 251,260 217,344 191,120 10.44%
NOSH 274,117 273,284 274,432 273,942 135,816 132,527 129,135 13.35%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 7.30% 6.55% 4.00% 5.83% 5.92% 5.98% 8.68% -
ROE 11.06% 9.90% 6.72% 10.45% 12.08% 12.99% 19.62% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 192.42 172.26 174.94 179.18 377.21 356.40 334.28 -8.78%
EPS 14.04 11.29 6.99 10.45 22.34 21.31 29.03 -11.39%
DPS 1.00 0.00 4.80 2.91 0.00 0.00 0.00 -
NAPS 1.27 1.14 1.04 1.00 1.85 1.64 1.48 -2.51%
Adjusted Per Share Value based on latest NOSH - 273,942
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 106.59 95.41 97.30 99.48 103.83 95.73 87.49 3.34%
EPS 7.78 6.25 3.89 5.80 6.15 5.72 7.60 0.39%
DPS 0.55 0.00 2.67 1.62 0.00 0.00 0.00 -
NAPS 0.7035 0.6314 0.5784 0.5552 0.5092 0.4405 0.3873 10.44%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.975 0.75 0.64 0.76 1.15 0.82 0.76 -
P/RPS 0.51 0.44 0.37 0.42 0.30 0.23 0.23 14.17%
P/EPS 6.94 6.64 9.16 7.27 5.15 3.85 2.62 17.61%
EY 14.40 15.05 10.92 13.75 19.43 25.99 38.20 -14.99%
DY 1.03 0.00 7.50 3.83 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.62 0.76 0.62 0.50 0.51 7.10%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 28/12/17 23/12/16 01/12/15 01/12/14 02/12/13 02/01/13 01/12/11 -
Price 0.96 0.735 0.66 0.71 1.19 0.86 0.75 -
P/RPS 0.50 0.43 0.38 0.40 0.32 0.24 0.22 14.64%
P/EPS 6.84 6.51 9.44 6.79 5.33 4.04 2.58 17.62%
EY 14.63 15.36 10.59 14.72 18.77 24.78 38.71 -14.95%
DY 1.04 0.00 7.27 4.10 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.63 0.71 0.64 0.52 0.51 6.86%

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