[ASTINO] QoQ TTM Result on 31-Oct-2016 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
23-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- 1.64%
YoY- 60.83%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 500,590 487,650 485,396 470,747 472,731 459,456 470,942 4.15%
PBT 46,751 49,874 44,785 38,345 37,608 29,039 24,824 52.56%
Tax -12,309 -12,054 -8,760 -7,493 -7,254 -6,643 -6,152 58.85%
NP 34,442 37,820 36,025 30,852 30,354 22,396 18,672 50.46%
-
NP to SH 34,442 37,820 36,025 30,852 30,354 22,396 18,672 50.46%
-
Tax Rate 26.33% 24.17% 19.56% 19.54% 19.29% 22.88% 24.78% -
Total Cost 466,148 449,830 449,371 439,895 442,377 437,060 452,270 2.03%
-
Net Worth 336,315 330,846 321,992 311,544 304,060 295,925 292,706 9.71%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 2,728 2,728 2,728 - - 5,189 5,189 -34.88%
Div Payout % 7.92% 7.22% 7.57% - - 23.17% 27.79% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 336,315 330,846 321,992 311,544 304,060 295,925 292,706 9.71%
NOSH 274,117 274,117 274,117 273,284 273,928 274,005 273,557 0.13%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 6.88% 7.76% 7.42% 6.55% 6.42% 4.87% 3.96% -
ROE 10.24% 11.43% 11.19% 9.90% 9.98% 7.57% 6.38% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 183.08 178.35 177.88 172.26 172.57 167.68 172.15 4.19%
EPS 12.60 13.83 13.20 11.29 11.08 8.17 6.83 50.47%
DPS 1.00 1.00 1.00 0.00 0.00 1.89 1.90 -34.83%
NAPS 1.23 1.21 1.18 1.14 1.11 1.08 1.07 9.74%
Adjusted Per Share Value based on latest NOSH - 273,284
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 101.45 98.83 98.38 95.41 95.81 93.12 95.45 4.15%
EPS 6.98 7.66 7.30 6.25 6.15 4.54 3.78 50.56%
DPS 0.55 0.55 0.55 0.00 0.00 1.05 1.05 -35.04%
NAPS 0.6816 0.6705 0.6526 0.6314 0.6162 0.5998 0.5932 9.71%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.20 1.04 0.715 0.75 0.77 0.63 0.66 -
P/RPS 0.66 0.58 0.40 0.44 0.45 0.38 0.38 44.53%
P/EPS 9.53 7.52 5.42 6.64 6.95 7.71 9.67 -0.96%
EY 10.50 13.30 18.46 15.05 14.39 12.97 10.34 1.02%
DY 0.83 0.96 1.40 0.00 0.00 3.01 2.87 -56.30%
P/NAPS 0.98 0.86 0.61 0.66 0.69 0.58 0.62 35.73%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 29/09/17 30/06/17 24/03/17 23/12/16 30/09/16 17/06/16 25/03/16 -
Price 1.13 1.15 0.75 0.735 0.805 0.645 0.65 -
P/RPS 0.62 0.64 0.42 0.43 0.47 0.38 0.38 38.63%
P/EPS 8.97 8.31 5.68 6.51 7.26 7.89 9.52 -3.89%
EY 11.15 12.03 17.60 15.36 13.77 12.67 10.50 4.08%
DY 0.88 0.87 1.33 0.00 0.00 2.94 2.92 -55.08%
P/NAPS 0.92 0.95 0.64 0.64 0.73 0.60 0.61 31.54%

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