[ASTINO] QoQ TTM Result on 30-Apr-2012 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- -6.67%
YoY- 57.04%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 513,545 472,332 456,411 442,660 432,334 431,677 419,177 14.42%
PBT 42,434 35,336 33,295 38,774 41,853 44,853 42,072 0.57%
Tax -8,568 -7,097 -6,889 -5,468 -6,166 -7,362 -7,154 12.71%
NP 33,866 28,239 26,406 33,306 35,687 37,491 34,918 -2.00%
-
NP to SH 33,866 28,239 26,406 33,306 35,687 37,491 34,918 -2.00%
-
Tax Rate 20.19% 20.08% 20.69% 14.10% 14.73% 16.41% 17.00% -
Total Cost 479,679 444,093 430,005 409,354 396,647 394,186 384,259 15.85%
-
Net Worth 232,655 217,344 134,827 198,037 194,557 191,120 191,857 13.64%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 232,655 217,344 134,827 198,037 194,557 191,120 191,857 13.64%
NOSH 132,190 132,527 134,827 128,595 128,846 129,135 132,315 -0.06%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 6.59% 5.98% 5.79% 7.52% 8.25% 8.68% 8.33% -
ROE 14.56% 12.99% 19.59% 16.82% 18.34% 19.62% 18.20% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 388.49 356.40 338.52 344.23 335.54 334.28 316.80 14.49%
EPS 25.62 21.31 19.59 25.90 27.70 29.03 26.39 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.64 1.00 1.54 1.51 1.48 1.45 13.72%
Adjusted Per Share Value based on latest NOSH - 128,595
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 104.08 95.73 92.50 89.71 87.62 87.49 84.95 14.42%
EPS 6.86 5.72 5.35 6.75 7.23 7.60 7.08 -2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4715 0.4405 0.2733 0.4014 0.3943 0.3873 0.3888 13.65%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.855 0.82 0.78 0.77 0.76 0.76 0.76 -
P/RPS 0.22 0.23 0.23 0.22 0.23 0.23 0.24 -5.61%
P/EPS 3.34 3.85 3.98 2.97 2.74 2.62 2.88 10.33%
EY 29.96 25.99 25.11 33.64 36.44 38.20 34.72 -9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.78 0.50 0.50 0.51 0.52 -3.86%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 02/01/13 27/09/12 29/06/12 29/03/12 01/12/11 29/09/11 -
Price 0.82 0.86 0.83 0.77 0.80 0.75 0.64 -
P/RPS 0.21 0.24 0.25 0.22 0.24 0.22 0.20 3.29%
P/EPS 3.20 4.04 4.24 2.97 2.89 2.58 2.43 20.04%
EY 31.24 24.78 23.60 33.64 34.62 38.71 41.23 -16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.83 0.50 0.53 0.51 0.44 4.47%

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