[ASTINO] QoQ Annualized Quarter 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- -21.4%
YoY- -6.14%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 485,730 516,165 498,920 484,248 490,132 485,260 474,090 1.63%
PBT 26,690 33,437 35,138 31,500 39,948 38,428 29,542 -6.56%
Tax -6,886 -7,670 -8,878 -8,708 -10,949 -10,350 -8,240 -11.30%
NP 19,804 25,766 26,260 22,792 28,999 28,077 21,302 -4.75%
-
NP to SH 19,804 25,766 26,260 22,792 28,999 28,077 21,302 -4.75%
-
Tax Rate 25.80% 22.94% 25.27% 27.64% 27.41% 26.93% 27.89% -
Total Cost 465,926 490,398 472,660 461,456 461,133 457,182 452,788 1.93%
-
Net Worth 279,392 279,595 282,336 273,942 266,095 257,963 255,081 6.27%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 5,341 - 15,953 31,886 - - - -
Div Payout % 26.97% - 60.75% 139.90% - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 279,392 279,595 282,336 273,942 266,095 257,963 255,081 6.27%
NOSH 273,914 274,113 274,112 273,942 271,526 135,770 135,681 59.93%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 4.08% 4.99% 5.26% 4.71% 5.92% 5.79% 4.49% -
ROE 7.09% 9.22% 9.30% 8.32% 10.90% 10.88% 8.35% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 177.33 188.30 182.01 176.77 180.51 357.41 349.41 -36.45%
EPS 7.23 9.40 9.58 8.32 10.68 20.68 15.70 -40.45%
DPS 1.95 0.00 5.82 11.64 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.03 1.00 0.98 1.90 1.88 -33.55%
Adjusted Per Share Value based on latest NOSH - 273,942
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 98.44 104.61 101.12 98.14 99.34 98.35 96.08 1.63%
EPS 4.01 5.22 5.32 4.62 5.88 5.69 4.32 -4.85%
DPS 1.08 0.00 3.23 6.46 0.00 0.00 0.00 -
NAPS 0.5662 0.5667 0.5722 0.5552 0.5393 0.5228 0.517 6.26%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.72 0.78 0.76 0.76 1.73 1.34 1.30 -
P/RPS 0.41 0.41 0.42 0.43 0.96 0.37 0.37 7.10%
P/EPS 9.96 8.30 7.93 9.13 16.20 6.48 8.28 13.14%
EY 10.04 12.05 12.61 10.95 6.17 15.43 12.08 -11.63%
DY 2.71 0.00 7.66 15.32 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.74 0.76 1.77 0.71 0.69 1.92%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 30/09/15 30/06/15 30/03/15 01/12/14 30/09/14 26/06/14 27/03/14 -
Price 0.64 0.73 0.715 0.71 0.79 1.64 1.42 -
P/RPS 0.36 0.39 0.39 0.40 0.44 0.46 0.41 -8.32%
P/EPS 8.85 7.77 7.46 8.53 7.40 7.93 9.04 -1.40%
EY 11.30 12.88 13.40 11.72 13.52 12.61 11.06 1.44%
DY 3.05 0.00 8.14 16.39 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.69 0.71 0.81 0.86 0.76 -11.78%

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