[ASTINO] QoQ TTM Result on 31-Oct-2008 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -2.65%
YoY- 69.52%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 306,224 330,816 351,489 368,278 366,023 346,492 321,648 -3.86%
PBT 9,400 19,271 30,523 35,875 35,842 29,194 20,183 -45.82%
Tax -2,185 -5,167 -8,166 -9,915 -9,174 -6,926 -4,897 -47.65%
NP 7,215 14,104 22,357 25,960 26,668 22,268 15,286 -45.24%
-
NP to SH 7,215 14,104 22,357 25,960 26,668 22,268 15,286 -45.24%
-
Tax Rate 23.24% 26.81% 26.75% 27.64% 25.60% 23.72% 24.26% -
Total Cost 299,009 316,712 329,132 342,318 339,355 324,224 306,362 -1.92%
-
Net Worth 142,994 0 141,666 141,793 142,622 126,003 118,838 16.00%
Dividend
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 3,961 3,961 3,961 3,961 - 6,321 -
Div Payout % - 28.09% 17.72% 15.26% 14.86% - 41.35% -
Equity
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 142,994 0 141,666 141,793 142,622 126,003 118,838 16.00%
NOSH 128,823 128,787 128,787 128,903 132,057 127,276 127,783 0.65%
Ratio Analysis
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 2.36% 4.26% 6.36% 7.05% 7.29% 6.43% 4.75% -
ROE 5.05% 0.00% 15.78% 18.31% 18.70% 17.67% 12.86% -
Per Share
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 237.71 256.87 272.92 285.70 277.17 272.24 251.71 -4.48%
EPS 5.60 10.95 17.36 20.14 20.19 17.50 11.96 -45.59%
DPS 0.00 3.08 3.08 3.07 3.00 0.00 5.00 -
NAPS 1.11 0.00 1.10 1.10 1.08 0.99 0.93 15.24%
Adjusted Per Share Value based on latest NOSH - 128,903
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 62.06 67.05 71.24 74.64 74.18 70.22 65.19 -3.87%
EPS 1.46 2.86 4.53 5.26 5.40 4.51 3.10 -45.33%
DPS 0.00 0.80 0.80 0.80 0.80 0.00 1.28 -
NAPS 0.2898 0.00 0.2871 0.2874 0.2891 0.2554 0.2409 15.98%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/04/09 30/01/09 31/12/08 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.44 0.41 0.41 0.42 0.69 0.64 0.62 -
P/RPS 0.19 0.16 0.15 0.15 0.25 0.24 0.25 -19.76%
P/EPS 7.86 3.74 2.36 2.09 3.42 3.66 5.18 39.72%
EY 12.73 26.71 42.34 47.95 29.27 27.34 19.29 -28.35%
DY 0.00 7.50 7.50 7.32 4.35 0.00 8.06 -
P/NAPS 0.40 0.00 0.37 0.38 0.64 0.65 0.67 -33.88%
Price Multiplier on Announcement Date
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date - - 27/03/09 21/11/08 25/09/08 30/06/08 31/03/08 -
Price 0.00 0.00 0.39 0.40 0.53 0.59 0.58 -
P/RPS 0.00 0.00 0.14 0.14 0.19 0.22 0.23 -
P/EPS 0.00 0.00 2.25 1.99 2.62 3.37 4.85 -
EY 0.00 0.00 44.51 50.35 38.10 29.65 20.62 -
DY 0.00 0.00 7.89 7.68 5.66 0.00 8.62 -
P/NAPS 0.00 0.00 0.35 0.36 0.49 0.60 0.62 -

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