[ASTINO] QoQ Annualized Quarter Result on 30-Apr-2014 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 31.81%
YoY- -18.11%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 498,920 484,248 490,132 485,260 474,090 481,352 511,833 -1.68%
PBT 35,138 31,500 39,948 38,428 29,542 33,772 38,903 -6.54%
Tax -8,878 -8,708 -10,949 -10,350 -8,240 -9,488 -7,289 14.00%
NP 26,260 22,792 28,999 28,077 21,302 24,284 31,614 -11.60%
-
NP to SH 26,260 22,792 28,999 28,077 21,302 24,284 31,614 -11.60%
-
Tax Rate 25.27% 27.64% 27.41% 26.93% 27.89% 28.09% 18.74% -
Total Cost 472,660 461,456 461,133 457,182 452,788 457,068 480,219 -1.04%
-
Net Worth 282,336 273,942 266,095 257,963 255,081 251,260 245,492 9.74%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 15,953 31,886 - - - - - -
Div Payout % 60.75% 139.90% - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 282,336 273,942 266,095 257,963 255,081 251,260 245,492 9.74%
NOSH 274,112 273,942 271,526 135,770 135,681 135,816 136,384 59.05%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 5.26% 4.71% 5.92% 5.79% 4.49% 5.04% 6.18% -
ROE 9.30% 8.32% 10.90% 10.88% 8.35% 9.66% 12.88% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 182.01 176.77 180.51 357.41 349.41 354.41 375.29 -38.19%
EPS 9.58 8.32 10.68 20.68 15.70 17.88 23.18 -44.42%
DPS 5.82 11.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.98 1.90 1.88 1.85 1.80 -31.00%
Adjusted Per Share Value based on latest NOSH - 135,684
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 101.12 98.14 99.34 98.35 96.08 97.56 103.73 -1.67%
EPS 5.32 4.62 5.88 5.69 4.32 4.92 6.41 -11.65%
DPS 3.23 6.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5722 0.5552 0.5393 0.5228 0.517 0.5092 0.4975 9.74%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.76 0.76 1.73 1.34 1.30 1.15 1.14 -
P/RPS 0.42 0.43 0.96 0.37 0.37 0.32 0.30 25.06%
P/EPS 7.93 9.13 16.20 6.48 8.28 6.43 4.92 37.34%
EY 12.61 10.95 6.17 15.43 12.08 15.55 20.33 -27.20%
DY 7.66 15.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 1.77 0.71 0.69 0.62 0.63 11.29%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 01/12/14 30/09/14 26/06/14 27/03/14 02/12/13 30/09/13 -
Price 0.715 0.71 0.79 1.64 1.42 1.19 1.23 -
P/RPS 0.39 0.40 0.44 0.46 0.41 0.34 0.33 11.74%
P/EPS 7.46 8.53 7.40 7.93 9.04 6.66 5.31 25.36%
EY 13.40 11.72 13.52 12.61 11.06 15.03 18.85 -20.29%
DY 8.14 16.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.81 0.86 0.76 0.64 0.68 0.97%

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