[ASTINO] YoY Annual (Unaudited) Result on 31-Jul-2006 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 319,876 366,023 289,055 243,686 189,533 182,625 157,846 12.48%
PBT 12,795 35,841 21,782 13,692 12,279 17,584 18,031 -5.55%
Tax -3,685 -9,174 -5,160 -3,348 -2,264 -3,732 -11,299 -17.01%
NP 9,110 26,667 16,622 10,344 10,015 13,852 6,732 5.16%
-
NP to SH 9,110 26,667 16,622 10,344 10,015 13,852 13,568 -6.41%
-
Tax Rate 28.80% 25.60% 23.69% 24.45% 18.44% 21.22% 62.66% -
Total Cost 310,766 339,356 272,433 233,342 179,518 168,773 151,114 12.75%
-
Net Worth 146,686 142,717 108,789 101,040 93,014 89,330 62,564 15.24%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 3,474 3,964 6,324 3,182 3,185 - 1,167 19.91%
Div Payout % 38.14% 14.87% 38.05% 30.77% 31.81% - 8.60% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 146,686 142,717 108,789 101,040 93,014 89,330 62,564 15.24%
NOSH 128,672 132,145 126,499 126,300 127,417 116,013 93,379 5.48%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 2.85% 7.29% 5.75% 4.24% 5.28% 7.58% 4.26% -
ROE 6.21% 18.69% 15.28% 10.24% 10.77% 15.51% 21.69% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 248.60 276.98 228.50 192.94 148.75 157.42 169.04 6.63%
EPS 7.08 20.18 12.63 8.19 7.86 11.94 14.53 -11.28%
DPS 2.70 3.00 5.00 2.52 2.50 0.00 1.25 13.68%
NAPS 1.14 1.08 0.86 0.80 0.73 0.77 0.67 9.25%
Adjusted Per Share Value based on latest NOSH - 126,351
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 64.83 74.18 58.58 49.39 38.41 37.01 31.99 12.48%
EPS 1.85 5.40 3.37 2.10 2.03 2.81 2.75 -6.38%
DPS 0.70 0.80 1.28 0.65 0.65 0.00 0.24 19.51%
NAPS 0.2973 0.2892 0.2205 0.2048 0.1885 0.181 0.1268 15.24%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.51 0.69 0.84 0.49 0.64 0.85 0.83 -
P/RPS 0.21 0.25 0.37 0.25 0.43 0.54 0.49 -13.15%
P/EPS 7.20 3.42 6.39 5.98 8.14 7.12 5.71 3.93%
EY 13.88 29.25 15.64 16.71 12.28 14.05 17.51 -3.79%
DY 5.29 4.35 5.95 5.14 3.91 0.00 1.51 23.21%
P/NAPS 0.45 0.64 0.98 0.61 0.88 1.10 1.24 -15.53%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 28/09/09 25/09/08 24/09/07 29/09/06 30/09/05 30/09/04 26/09/03 -
Price 0.54 0.53 0.66 0.48 0.53 0.79 1.00 -
P/RPS 0.22 0.19 0.29 0.25 0.36 0.50 0.59 -15.14%
P/EPS 7.63 2.63 5.02 5.86 6.74 6.62 6.88 1.73%
EY 13.11 38.08 19.91 17.06 14.83 15.11 14.53 -1.69%
DY 5.00 5.66 7.58 5.25 4.72 0.00 1.25 25.96%
P/NAPS 0.47 0.49 0.77 0.60 0.73 1.03 1.49 -17.47%

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