Highlights

[ASTINO] YoY Quarter Result on 2021-10-31 [#1]

Stock [ASTINO]: ASTINO BHD
Announcement Date 31-Dec-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2022
Quarter 31-Oct-2021  [#1]
Profit Trend QoQ -     42.37%    YoY -     53.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 136,469 160,198 152,816 139,938 138,789 113,430 115,414 2.83%
  YoY % -14.81% 4.83% 9.20% 0.83% 22.36% -1.72% -
  Horiz. % 118.24% 138.80% 132.41% 121.25% 120.25% 98.28% 100.00%
PBT 23,252 15,555 5,635 4,764 12,103 7,520 6,783 22.77%
  YoY % 49.48% 176.04% 18.28% -60.64% 60.94% 10.87% -
  Horiz. % 342.80% 229.32% 83.08% 70.23% 178.43% 110.87% 100.00%
Tax -5,676 -4,087 -1,530 -1,537 -2,586 -1,945 -1,706 22.16%
  YoY % -38.88% -167.12% 0.46% 40.56% -32.96% -14.01% -
  Horiz. % 332.71% 239.57% 89.68% 90.09% 151.58% 114.01% 100.00%
NP 17,576 11,468 4,105 3,227 9,517 5,575 5,077 22.97%
  YoY % 53.26% 179.37% 27.21% -66.09% 70.71% 9.81% -
  Horiz. % 346.19% 225.88% 80.85% 63.56% 187.45% 109.81% 100.00%
NP to SH 17,576 11,468 4,105 3,227 9,517 5,575 5,077 22.97%
  YoY % 53.26% 179.37% 27.21% -66.09% 70.71% 9.81% -
  Horiz. % 346.19% 225.88% 80.85% 63.56% 187.45% 109.81% 100.00%
Tax Rate 24.41 % 26.27 % 27.15 % 32.26 % 21.37 % 25.86 % 25.15 % -0.50%
  YoY % -7.08% -3.24% -15.84% 50.96% -17.36% 2.82% -
  Horiz. % 97.06% 104.45% 107.95% 128.27% 84.97% 102.82% 100.00%
Total Cost 118,893 148,730 148,711 136,711 129,272 107,855 110,337 1.25%
  YoY % -20.06% 0.01% 8.78% 5.75% 19.86% -2.25% -
  Horiz. % 107.75% 134.80% 134.78% 123.90% 117.16% 97.75% 100.00%
Net Worth 473,672 410,506 386,555 365,537 347,127 311,544 285,409 8.80%
  YoY % 15.39% 6.20% 5.75% 5.30% 11.42% 9.16% -
  Horiz. % 165.96% 143.83% 135.44% 128.07% 121.62% 109.16% 100.00%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 473,672 410,506 386,555 365,537 347,127 311,544 285,409 8.80%
  YoY % 15.39% 6.20% 5.75% 5.30% 11.42% 9.16% -
  Horiz. % 165.96% 143.83% 135.44% 128.07% 121.62% 109.16% 100.00%
NOSH 493,409 270,070 272,222 272,789 273,329 273,284 274,432 10.26%
  YoY % 82.70% -0.79% -0.21% -0.20% 0.02% -0.42% -
  Horiz. % 179.79% 98.41% 99.19% 99.40% 99.60% 99.58% 100.00%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 12.88 % 7.16 % 2.69 % 2.31 % 6.86 % 4.91 % 4.40 % 19.58%
  YoY % 79.89% 166.17% 16.45% -66.33% 39.71% 11.59% -
  Horiz. % 292.73% 162.73% 61.14% 52.50% 155.91% 111.59% 100.00%
ROE 3.71 % 2.79 % 1.06 % 0.88 % 2.74 % 1.79 % 1.78 % 13.01%
  YoY % 32.97% 163.21% 20.45% -67.88% 53.07% 0.56% -
  Horiz. % 208.43% 156.74% 59.55% 49.44% 153.93% 100.56% 100.00%
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 27.66 59.32 56.14 51.30 50.78 41.51 42.06 -6.74%
  YoY % -53.37% 5.66% 9.43% 1.02% 22.33% -1.31% -
  Horiz. % 65.76% 141.04% 133.48% 121.97% 120.73% 98.69% 100.00%
EPS 3.56 4.25 1.51 1.18 3.48 2.04 1.85 11.52%
  YoY % -16.24% 181.46% 27.97% -66.09% 70.59% 10.27% -
  Horiz. % 192.43% 229.73% 81.62% 63.78% 188.11% 110.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9600 1.5200 1.4200 1.3400 1.2700 1.1400 1.0400 -1.32%
  YoY % -36.84% 7.04% 5.97% 5.51% 11.40% 9.62% -
  Horiz. % 92.31% 146.15% 136.54% 128.85% 122.12% 109.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 493,412
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 27.66 32.47 30.97 28.36 28.13 22.99 23.39 2.83%
  YoY % -14.81% 4.84% 9.20% 0.82% 22.36% -1.71% -
  Horiz. % 118.26% 138.82% 132.41% 121.25% 120.27% 98.29% 100.00%
EPS 3.56 2.32 0.83 0.65 1.93 1.13 1.03 22.94%
  YoY % 53.45% 179.52% 27.69% -66.32% 70.80% 9.71% -
  Horiz. % 345.63% 225.24% 80.58% 63.11% 187.38% 109.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9600 0.8320 0.7834 0.7408 0.7035 0.6314 0.5784 8.80%
  YoY % 15.38% 6.20% 5.75% 5.30% 11.42% 9.16% -
  Horiz. % 165.98% 143.85% 135.44% 128.08% 121.63% 109.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.7050 0.6400 0.6950 0.7000 0.9750 0.7500 0.6400 -
P/RPS 2.55 1.08 1.24 1.36 1.92 1.81 1.52 9.00%
  YoY % 136.11% -12.90% -8.82% -29.17% 6.08% 19.08% -
  Horiz. % 167.76% 71.05% 81.58% 89.47% 126.32% 119.08% 100.00%
P/EPS 19.79 15.07 46.09 59.17 28.00 36.76 34.59 -8.88%
  YoY % 31.32% -67.30% -22.11% 111.32% -23.83% 6.27% -
  Horiz. % 57.21% 43.57% 133.25% 171.06% 80.95% 106.27% 100.00%
EY 5.05 6.63 2.17 1.69 3.57 2.72 2.89 9.74%
  YoY % -23.83% 205.53% 28.40% -52.66% 31.25% -5.88% -
  Horiz. % 174.74% 229.41% 75.09% 58.48% 123.53% 94.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.73 0.42 0.49 0.52 0.77 0.66 0.62 2.76%
  YoY % 73.81% -14.29% -5.77% -32.47% 16.67% 6.45% -
  Horiz. % 117.74% 67.74% 79.03% 83.87% 124.19% 106.45% 100.00%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 31/12/21 18/12/20 27/12/19 28/12/18 28/12/17 23/12/16 01/12/15 -
Price 0.6350 0.8600 0.7000 0.6350 0.9600 0.7350 0.6600 -
P/RPS 2.30 1.45 1.25 1.24 1.89 1.77 1.57 6.56%
  YoY % 58.62% 16.00% 0.81% -34.39% 6.78% 12.74% -
  Horiz. % 146.50% 92.36% 79.62% 78.98% 120.38% 112.74% 100.00%
P/EPS 17.83 20.25 46.42 53.68 27.57 36.03 35.68 -10.91%
  YoY % -11.95% -56.38% -13.52% 94.70% -23.48% 0.98% -
  Horiz. % 49.97% 56.75% 130.10% 150.45% 77.27% 100.98% 100.00%
EY 5.61 4.94 2.15 1.86 3.63 2.78 2.80 12.27%
  YoY % 13.56% 129.77% 15.59% -48.76% 30.58% -0.71% -
  Horiz. % 200.36% 176.43% 76.79% 66.43% 129.64% 99.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.57 0.49 0.47 0.76 0.64 0.63 0.78%
  YoY % 15.79% 16.33% 4.26% -38.16% 18.75% 1.59% -
  Horiz. % 104.76% 90.48% 77.78% 74.60% 120.63% 101.59% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS