[ASTINO] YoY Annualized Quarter Result on 30-Apr-2015 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- -1.88%
YoY- -8.23%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 557,976 501,025 481,133 516,165 485,260 518,349 436,074 4.19%
PBT 43,937 52,924 36,569 33,437 38,428 43,208 31,417 5.74%
Tax -8,693 -13,746 -7,346 -7,670 -10,350 -8,922 -7,121 3.37%
NP 35,244 39,177 29,222 25,766 28,077 34,285 24,296 6.39%
-
NP to SH 35,244 39,177 29,222 25,766 28,077 34,285 24,296 6.39%
-
Tax Rate 19.79% 25.97% 20.09% 22.94% 26.93% 20.65% 22.67% -
Total Cost 522,732 461,848 451,910 490,398 457,182 484,064 411,778 4.05%
-
Net Worth 360,300 330,846 295,879 279,595 257,963 240,088 197,947 10.49%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - 3,645 - - - - - -
Div Payout % - 9.31% - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 360,300 330,846 295,879 279,595 257,963 240,088 197,947 10.49%
NOSH 274,117 274,117 273,962 274,113 135,770 136,413 128,537 13.44%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 6.32% 7.82% 6.07% 4.99% 5.79% 6.61% 5.57% -
ROE 9.78% 11.84% 9.88% 9.22% 10.88% 14.28% 12.27% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 204.42 183.24 175.62 188.30 357.41 379.98 339.26 -8.09%
EPS 12.91 14.33 10.67 9.40 20.68 25.13 18.75 -6.02%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.21 1.08 1.02 1.90 1.76 1.54 -2.53%
Adjusted Per Share Value based on latest NOSH - 274,115
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 113.09 101.54 97.51 104.61 98.35 105.05 88.38 4.19%
EPS 7.14 7.94 5.92 5.22 5.69 6.95 4.92 6.40%
DPS 0.00 0.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7302 0.6705 0.5997 0.5667 0.5228 0.4866 0.4012 10.49%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.79 1.04 0.63 0.78 1.34 0.87 0.77 -
P/RPS 0.39 0.57 0.36 0.41 0.37 0.23 0.23 9.19%
P/EPS 6.12 7.26 5.91 8.30 6.48 3.46 4.07 7.03%
EY 16.34 13.78 16.93 12.05 15.43 28.89 24.55 -6.55%
DY 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.86 0.58 0.76 0.71 0.49 0.50 3.08%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 22/06/18 30/06/17 17/06/16 30/06/15 26/06/14 27/06/13 29/06/12 -
Price 0.825 1.15 0.645 0.73 1.64 1.26 0.77 -
P/RPS 0.40 0.63 0.37 0.39 0.46 0.33 0.23 9.65%
P/EPS 6.39 8.03 6.05 7.77 7.93 5.01 4.07 7.80%
EY 15.65 12.46 16.54 12.88 12.61 19.95 24.55 -7.22%
DY 0.00 1.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.95 0.60 0.72 0.86 0.72 0.50 3.64%

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