[ASTINO] QoQ TTM 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- 5.18%
YoY- -20.47%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 502,547 490,856 490,132 487,016 485,591 512,311 511,833 -1.20%
PBT 42,746 39,380 39,948 35,318 33,327 38,491 38,903 6.46%
Tax -11,268 -10,754 -10,949 -8,360 -7,697 -8,148 -7,289 33.59%
NP 31,478 28,626 28,999 26,958 25,630 30,343 31,614 -0.28%
-
NP to SH 31,478 28,626 28,999 26,958 25,630 30,343 31,614 -0.28%
-
Tax Rate 26.36% 27.31% 27.41% 23.67% 23.10% 21.17% 18.74% -
Total Cost 471,069 462,230 461,133 460,058 459,961 481,968 480,219 -1.27%
-
Net Worth 282,470 273,942 266,513 257,800 255,501 251,260 245,265 9.84%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 15,952 7,971 - - - - - -
Div Payout % 50.68% 27.85% - - - - - -
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 282,470 273,942 266,513 257,800 255,501 251,260 245,265 9.84%
NOSH 274,243 273,942 271,952 135,684 135,905 135,816 136,258 59.20%
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 6.26% 5.83% 5.92% 5.54% 5.28% 5.92% 6.18% -
ROE 11.14% 10.45% 10.88% 10.46% 10.03% 12.08% 12.89% -
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 183.25 179.18 180.23 358.93 357.30 377.21 375.63 -37.94%
EPS 11.48 10.45 10.66 19.87 18.86 22.34 23.20 -37.35%
DPS 5.82 2.91 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 101.85 99.48 99.34 98.70 98.41 103.83 103.73 -1.20%
EPS 6.38 5.80 5.88 5.46 5.19 6.15 6.41 -0.31%
DPS 3.23 1.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5725 0.5552 0.5401 0.5225 0.5178 0.5092 0.4971 9.84%
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 0.41 0.42 0.96 0.37 0.36 0.30 0.30 23.08%
P/EPS 6.62 7.27 16.22 6.74 6.89 5.15 4.91 21.97%
EY 15.10 13.75 6.16 14.83 14.51 19.43 20.35 -17.99%
DY 7.65 3.83 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 0.40 0.32 0.33 11.74%
P/EPS 6.23 6.79 7.41 8.25 7.53 5.33 5.30 11.34%
EY 16.05 14.72 13.50 12.11 13.28 18.77 18.86 -10.17%
DY 8.14 4.10 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