[ASTINO] QoQ TTM Result on 31-Jul-2014 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 7.57%
YoY- -8.27%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 513,311 502,547 490,856 490,132 487,016 485,591 512,311 0.13%
PBT 36,205 42,746 39,380 39,948 35,318 33,327 38,491 -4.01%
Tax -8,939 -11,268 -10,754 -10,949 -8,360 -7,697 -8,148 6.38%
NP 27,266 31,478 28,626 28,999 26,958 25,630 30,343 -6.89%
-
NP to SH 27,266 31,478 28,626 28,999 26,958 25,630 30,343 -6.89%
-
Tax Rate 24.69% 26.36% 27.31% 27.41% 23.67% 23.10% 21.17% -
Total Cost 486,045 471,069 462,230 461,133 460,058 459,961 481,968 0.56%
-
Net Worth 279,597 282,470 273,942 266,513 257,800 255,501 251,260 7.40%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 15,952 15,952 7,971 - - - - -
Div Payout % 58.51% 50.68% 27.85% - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 279,597 282,470 273,942 266,513 257,800 255,501 251,260 7.40%
NOSH 274,115 274,243 273,942 271,952 135,684 135,905 135,816 59.91%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 5.31% 6.26% 5.83% 5.92% 5.54% 5.28% 5.92% -
ROE 9.75% 11.14% 10.45% 10.88% 10.46% 10.03% 12.08% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 187.26 183.25 179.18 180.23 358.93 357.30 377.21 -37.38%
EPS 9.95 11.48 10.45 10.66 19.87 18.86 22.34 -41.76%
DPS 5.82 5.82 2.91 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 1.00 0.98 1.90 1.88 1.85 -32.83%
Adjusted Per Share Value based on latest NOSH - 271,952
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 104.03 101.85 99.48 99.34 98.70 98.41 103.83 0.12%
EPS 5.53 6.38 5.80 5.88 5.46 5.19 6.15 -6.85%
DPS 3.23 3.23 1.62 0.00 0.00 0.00 0.00 -
NAPS 0.5667 0.5725 0.5552 0.5401 0.5225 0.5178 0.5092 7.41%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.78 0.76 0.76 1.73 1.34 1.30 1.15 -
P/RPS 0.42 0.41 0.42 0.96 0.37 0.36 0.30 25.22%
P/EPS 7.84 6.62 7.27 16.22 6.74 6.89 5.15 32.43%
EY 12.75 15.10 13.75 6.16 14.83 14.51 19.43 -24.54%
DY 7.46 7.65 3.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.76 1.77 0.71 0.69 0.62 14.58%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 30/03/15 01/12/14 30/09/14 26/06/14 27/03/14 02/12/13 -
Price 0.73 0.715 0.71 0.79 1.64 1.42 1.19 -
P/RPS 0.39 0.39 0.40 0.44 0.46 0.40 0.32 14.13%
P/EPS 7.34 6.23 6.79 7.41 8.25 7.53 5.33 23.85%
EY 13.63 16.05 14.72 13.50 12.11 13.28 18.77 -19.25%
DY 7.97 8.14 4.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.71 0.81 0.86 0.76 0.64 8.19%

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