[ASTINO] QoQ TTM Result on 31-Jul-2015 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- -27.37%
YoY- -31.71%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 459,456 470,942 480,082 485,730 513,311 502,547 490,856 -4.31%
PBT 29,039 24,824 25,598 26,690 36,205 42,746 39,380 -18.39%
Tax -6,643 -6,152 -6,415 -6,886 -8,939 -11,268 -10,754 -27.48%
NP 22,396 18,672 19,183 19,804 27,266 31,478 28,626 -15.10%
-
NP to SH 22,396 18,672 19,183 19,804 27,266 31,478 28,626 -15.10%
-
Tax Rate 22.88% 24.78% 25.06% 25.80% 24.69% 26.36% 27.31% -
Total Cost 437,060 452,270 460,899 465,926 486,045 471,069 462,230 -3.66%
-
Net Worth 295,925 292,706 285,409 271,433 279,597 282,470 273,942 5.28%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 5,189 5,189 13,169 21,141 15,952 15,952 7,971 -24.90%
Div Payout % 23.17% 27.79% 68.65% 106.75% 58.51% 50.68% 27.85% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 295,925 292,706 285,409 271,433 279,597 282,470 273,942 5.28%
NOSH 274,005 273,557 274,432 266,111 274,115 274,243 273,942 0.01%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 4.87% 3.96% 4.00% 4.08% 5.31% 6.26% 5.83% -
ROE 7.57% 6.38% 6.72% 7.30% 9.75% 11.14% 10.45% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 167.68 172.15 174.94 182.53 187.26 183.25 179.18 -4.32%
EPS 8.17 6.83 6.99 7.44 9.95 11.48 10.45 -15.14%
DPS 1.89 1.90 4.80 7.94 5.82 5.82 2.91 -25.02%
NAPS 1.08 1.07 1.04 1.02 1.02 1.03 1.00 5.26%
Adjusted Per Share Value based on latest NOSH - 266,111
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 93.12 95.45 97.30 98.44 104.03 101.85 99.48 -4.31%
EPS 4.54 3.78 3.89 4.01 5.53 6.38 5.80 -15.07%
DPS 1.05 1.05 2.67 4.28 3.23 3.23 1.62 -25.12%
NAPS 0.5998 0.5932 0.5784 0.5501 0.5667 0.5725 0.5552 5.29%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.63 0.66 0.64 0.72 0.78 0.76 0.76 -
P/RPS 0.38 0.38 0.37 0.39 0.42 0.41 0.42 -6.46%
P/EPS 7.71 9.67 9.16 9.67 7.84 6.62 7.27 3.99%
EY 12.97 10.34 10.92 10.34 12.75 15.10 13.75 -3.82%
DY 3.01 2.87 7.50 11.03 7.46 7.65 3.83 -14.85%
P/NAPS 0.58 0.62 0.62 0.71 0.76 0.74 0.76 -16.50%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 17/06/16 25/03/16 01/12/15 30/09/15 30/06/15 30/03/15 01/12/14 -
Price 0.645 0.65 0.66 0.64 0.73 0.715 0.71 -
P/RPS 0.38 0.38 0.38 0.35 0.39 0.39 0.40 -3.36%
P/EPS 7.89 9.52 9.44 8.60 7.34 6.23 6.79 10.53%
EY 12.67 10.50 10.59 11.63 13.63 16.05 14.72 -9.52%
DY 2.94 2.92 7.27 12.41 7.97 8.14 4.10 -19.90%
P/NAPS 0.60 0.61 0.63 0.63 0.72 0.69 0.71 -10.62%

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