[ASTINO] QoQ TTM Result on 31-Jan-2009 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -36.91%
YoY- -7.73%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 CAGR
Revenue 311,879 310,404 306,224 330,816 351,489 368,278 366,023 -12.00%
PBT 16,241 9,814 9,400 19,271 30,523 35,875 35,842 -46.85%
Tax -3,745 -1,943 -2,185 -5,167 -8,166 -9,915 -9,174 -51.10%
NP 12,496 7,871 7,215 14,104 22,357 25,960 26,668 -45.41%
-
NP to SH 12,496 7,871 7,215 14,104 22,357 25,960 26,668 -45.41%
-
Tax Rate 23.06% 19.80% 23.24% 26.81% 26.75% 27.64% 25.60% -
Total Cost 299,383 302,533 299,009 316,712 329,132 342,318 339,355 -9.52%
-
Net Worth 151,839 146,892 142,994 0 141,666 141,793 142,622 5.12%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 CAGR
Div - - - 3,961 3,961 3,961 3,961 -
Div Payout % - - - 28.09% 17.72% 15.26% 14.86% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 CAGR
Net Worth 151,839 146,892 142,994 0 141,666 141,793 142,622 5.12%
NOSH 127,595 128,853 128,823 128,787 128,787 128,903 132,057 -2.70%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 CAGR
NP Margin 4.01% 2.54% 2.36% 4.26% 6.36% 7.05% 7.29% -
ROE 8.23% 5.36% 5.05% 0.00% 15.78% 18.31% 18.70% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 CAGR
RPS 244.43 240.90 237.71 256.87 272.92 285.70 277.17 -9.55%
EPS 9.79 6.11 5.60 10.95 17.36 20.14 20.19 -43.90%
DPS 0.00 0.00 0.00 3.08 3.08 3.07 3.00 -
NAPS 1.19 1.14 1.11 0.00 1.10 1.10 1.08 8.05%
Adjusted Per Share Value based on latest NOSH - 128,787
31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 CAGR
RPS 63.21 62.91 62.06 67.05 71.24 74.64 74.18 -11.99%
EPS 2.53 1.60 1.46 2.86 4.53 5.26 5.40 -45.42%
DPS 0.00 0.00 0.00 0.80 0.80 0.80 0.80 -
NAPS 0.3077 0.2977 0.2898 0.00 0.2871 0.2874 0.2891 5.10%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/12/08 31/10/08 31/07/08 -
Price 0.54 0.51 0.44 0.41 0.41 0.42 0.69 -
P/RPS 0.22 0.21 0.19 0.16 0.15 0.15 0.25 -9.70%
P/EPS 5.51 8.35 7.86 3.74 2.36 2.09 3.42 46.36%
EY 18.14 11.98 12.73 26.71 42.34 47.95 29.27 -31.75%
DY 0.00 0.00 0.00 7.50 7.50 7.32 4.35 -
P/NAPS 0.45 0.45 0.40 0.00 0.37 0.38 0.64 -24.52%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 CAGR
Date - - - - 27/03/09 21/11/08 25/09/08 -
Price 0.00 0.00 0.00 0.00 0.39 0.40 0.53 -
P/RPS 0.00 0.00 0.00 0.00 0.14 0.14 0.19 -
P/EPS 0.00 0.00 0.00 0.00 2.25 1.99 2.62 -
EY 0.00 0.00 0.00 0.00 44.51 50.35 38.10 -
DY 0.00 0.00 0.00 0.00 7.89 7.68 5.66 -
P/NAPS 0.00 0.00 0.00 0.00 0.35 0.36 0.49 -

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