[ASTINO] QoQ TTM Result on 30-Apr-2009 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -48.84%
YoY- -67.6%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Revenue 327,290 311,879 310,404 306,224 330,816 351,489 368,278 -8.99%
PBT 21,892 16,241 9,814 9,400 19,271 30,523 35,875 -32.59%
Tax -5,266 -3,745 -1,943 -2,185 -5,167 -8,166 -9,915 -39.67%
NP 16,626 12,496 7,871 7,215 14,104 22,357 25,960 -29.94%
-
NP to SH 16,626 12,496 7,871 7,215 14,104 22,357 25,960 -29.94%
-
Tax Rate 24.05% 23.06% 19.80% 23.24% 26.81% 26.75% 27.64% -
Total Cost 310,664 299,383 302,533 299,009 316,712 329,132 342,318 -7.45%
-
Net Worth 157,013 151,839 146,892 142,994 0 141,666 141,793 8.48%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Div - - - - 3,961 3,961 3,961 -
Div Payout % - - - - 28.09% 17.72% 15.26% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Net Worth 157,013 151,839 146,892 142,994 0 141,666 141,793 8.48%
NOSH 127,653 127,595 128,853 128,823 128,787 128,787 128,903 -0.77%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
NP Margin 5.08% 4.01% 2.54% 2.36% 4.26% 6.36% 7.05% -
ROE 10.59% 8.23% 5.36% 5.05% 0.00% 15.78% 18.31% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
RPS 256.39 244.43 240.90 237.71 256.87 272.92 285.70 -8.28%
EPS 13.02 9.79 6.11 5.60 10.95 17.36 20.14 -29.41%
DPS 0.00 0.00 0.00 0.00 3.08 3.08 3.07 -
NAPS 1.23 1.19 1.14 1.11 0.00 1.10 1.10 9.33%
Adjusted Per Share Value based on latest NOSH - 128,823
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
RPS 66.33 63.21 62.91 62.06 67.05 71.24 74.64 -8.99%
EPS 3.37 2.53 1.60 1.46 2.86 4.53 5.26 -29.92%
DPS 0.00 0.00 0.00 0.00 0.80 0.80 0.80 -
NAPS 0.3182 0.3077 0.2977 0.2898 0.00 0.2871 0.2874 8.47%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/12/08 31/10/08 -
Price 0.53 0.54 0.51 0.44 0.41 0.41 0.42 -
P/RPS 0.21 0.22 0.21 0.19 0.16 0.15 0.15 30.83%
P/EPS 4.07 5.51 8.35 7.86 3.74 2.36 2.09 70.28%
EY 24.57 18.14 11.98 12.73 26.71 42.34 47.95 -41.37%
DY 0.00 0.00 0.00 0.00 7.50 7.50 7.32 -
P/NAPS 0.43 0.45 0.45 0.40 0.00 0.37 0.38 10.37%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Date 29/03/10 - - - - 27/03/09 21/11/08 -
Price 0.56 0.00 0.00 0.00 0.00 0.39 0.40 -
P/RPS 0.22 0.00 0.00 0.00 0.00 0.14 0.14 43.47%
P/EPS 4.30 0.00 0.00 0.00 0.00 2.25 1.99 85.03%
EY 23.26 0.00 0.00 0.00 0.00 44.51 50.35 -46.03%
DY 0.00 0.00 0.00 0.00 0.00 7.89 7.68 -
P/NAPS 0.46 0.00 0.00 0.00 0.00 0.35 0.36 21.62%

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