[ASTINO] QoQ TTM Result on 31-Jan-2017 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
24-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- 16.77%
YoY- 92.94%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 525,949 500,590 487,650 485,396 470,747 472,731 459,456 9.40%
PBT 51,334 46,751 49,874 44,785 38,345 37,608 29,039 46.04%
Tax -12,950 -12,309 -12,054 -8,760 -7,493 -7,254 -6,643 55.86%
NP 38,384 34,442 37,820 36,025 30,852 30,354 22,396 43.07%
-
NP to SH 38,384 34,442 37,820 36,025 30,852 30,354 22,396 43.07%
-
Tax Rate 25.23% 26.33% 24.17% 19.56% 19.54% 19.29% 22.88% -
Total Cost 487,565 466,148 449,830 449,371 439,895 442,377 437,060 7.54%
-
Net Worth 347,127 336,315 330,846 321,992 311,544 304,060 295,925 11.19%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 2,728 2,728 2,728 2,728 - - 5,189 -34.78%
Div Payout % 7.11% 7.92% 7.22% 7.57% - - 23.17% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 347,127 336,315 330,846 321,992 311,544 304,060 295,925 11.19%
NOSH 274,117 274,117 274,117 274,117 273,284 273,928 274,005 0.02%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 7.30% 6.88% 7.76% 7.42% 6.55% 6.42% 4.87% -
ROE 11.06% 10.24% 11.43% 11.19% 9.90% 9.98% 7.57% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 192.42 183.08 178.35 177.88 172.26 172.57 167.68 9.58%
EPS 14.04 12.60 13.83 13.20 11.29 11.08 8.17 43.32%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 1.89 -34.50%
NAPS 1.27 1.23 1.21 1.18 1.14 1.11 1.08 11.37%
Adjusted Per Share Value based on latest NOSH - 274,117
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 106.59 101.45 98.83 98.38 95.41 95.81 93.12 9.39%
EPS 7.78 6.98 7.66 7.30 6.25 6.15 4.54 43.06%
DPS 0.55 0.55 0.55 0.55 0.00 0.00 1.05 -34.94%
NAPS 0.7035 0.6816 0.6705 0.6526 0.6314 0.6162 0.5998 11.18%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.975 1.20 1.04 0.715 0.75 0.77 0.63 -
P/RPS 0.51 0.66 0.58 0.40 0.44 0.45 0.38 21.60%
P/EPS 6.94 9.53 7.52 5.42 6.64 6.95 7.71 -6.75%
EY 14.40 10.50 13.30 18.46 15.05 14.39 12.97 7.20%
DY 1.03 0.83 0.96 1.40 0.00 0.00 3.01 -50.98%
P/NAPS 0.77 0.98 0.86 0.61 0.66 0.69 0.58 20.73%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 28/12/17 29/09/17 30/06/17 24/03/17 23/12/16 30/09/16 17/06/16 -
Price 0.96 1.13 1.15 0.75 0.735 0.805 0.645 -
P/RPS 0.50 0.62 0.64 0.42 0.43 0.47 0.38 20.01%
P/EPS 6.84 8.97 8.31 5.68 6.51 7.26 7.89 -9.05%
EY 14.63 11.15 12.03 17.60 15.36 13.77 12.67 10.03%
DY 1.04 0.88 0.87 1.33 0.00 0.00 2.94 -49.88%
P/NAPS 0.76 0.92 0.95 0.64 0.64 0.73 0.60 17.01%

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