[ASTINO] QoQ Annualized Quarter Result on 31-Jul-2006 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 17.47%
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 273,404 273,370 255,252 243,686 224,138 212,754 221,804 15.00%
PBT 23,148 26,794 26,652 13,692 11,192 9,972 10,992 64.51%
Tax -5,472 -6,222 -6,584 -3,348 -2,386 -1,698 -1,732 115.76%
NP 17,676 20,572 20,068 10,344 8,805 8,274 9,260 54.06%
-
NP to SH 17,676 20,572 20,068 10,344 8,805 8,274 9,260 54.06%
-
Tax Rate 23.64% 23.22% 24.70% 24.45% 21.32% 17.03% 15.76% -
Total Cost 255,728 252,798 235,184 233,342 215,333 204,480 212,544 13.16%
-
Net Worth 109,739 108,273 103,124 101,040 98,491 96,150 94,877 10.21%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 8,409 - - 3,182 - - - -
Div Payout % 47.57% - - 30.77% - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 109,739 108,273 103,124 101,040 98,491 96,150 94,877 10.21%
NOSH 126,137 125,899 125,761 126,300 126,271 126,513 126,502 -0.19%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.47% 7.53% 7.86% 4.24% 3.93% 3.89% 4.17% -
ROE 16.11% 19.00% 19.46% 10.24% 8.94% 8.61% 9.76% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 216.75 217.13 202.97 192.94 177.51 168.17 175.34 15.22%
EPS 14.01 16.34 15.96 8.19 6.97 6.54 7.32 54.33%
DPS 6.67 0.00 0.00 2.52 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.82 0.80 0.78 0.76 0.75 10.43%
Adjusted Per Share Value based on latest NOSH - 126,351
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 55.41 55.40 51.73 49.39 45.43 43.12 44.95 15.01%
EPS 3.58 4.17 4.07 2.10 1.78 1.68 1.88 53.81%
DPS 1.70 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.2224 0.2194 0.209 0.2048 0.1996 0.1949 0.1923 10.20%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.76 0.64 0.48 0.49 0.53 0.47 0.50 -
P/RPS 0.35 0.29 0.24 0.25 0.30 0.28 0.29 13.39%
P/EPS 5.42 3.92 3.01 5.98 7.60 7.19 6.83 -14.32%
EY 18.44 25.53 33.24 16.71 13.16 13.91 14.64 16.68%
DY 8.77 0.00 0.00 5.14 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.59 0.61 0.68 0.62 0.67 19.07%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 25/06/07 30/03/07 30/11/06 29/09/06 27/06/06 24/03/06 16/12/05 -
Price 0.88 0.62 0.49 0.48 0.51 0.51 0.46 -
P/RPS 0.41 0.29 0.24 0.25 0.29 0.30 0.26 35.59%
P/EPS 6.28 3.79 3.07 5.86 7.31 7.80 6.28 0.00%
EY 15.92 26.35 32.57 17.06 13.67 12.82 15.91 0.04%
DY 7.58 0.00 0.00 5.25 0.00 0.00 0.00 -
P/NAPS 1.01 0.72 0.60 0.60 0.65 0.67 0.61 40.08%

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