[ASTINO] YoY Annualized Quarter Result on 31-Jan-2015 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 15.22%
YoY- 23.27%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 566,220 494,674 469,344 498,920 474,090 526,574 412,306 5.42%
PBT 48,180 45,760 31,406 35,138 29,542 40,694 22,416 13.58%
Tax -12,832 -10,422 -7,410 -8,878 -8,240 -7,424 -4,066 21.09%
NP 35,348 35,338 23,996 26,260 21,302 33,270 18,350 11.53%
-
NP to SH 35,348 35,338 23,996 26,260 21,302 33,270 18,350 11.53%
-
Tax Rate 26.63% 22.78% 23.59% 25.27% 27.89% 18.24% 18.14% -
Total Cost 530,872 459,336 445,348 472,660 452,788 493,304 393,956 5.09%
-
Net Worth 355,050 321,992 293,101 282,336 255,081 232,731 194,547 10.53%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - 5,457 - 15,953 - - - -
Div Payout % - 15.44% - 60.75% - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 355,050 321,992 293,101 282,336 255,081 232,731 194,547 10.53%
NOSH 274,117 274,117 273,926 274,112 135,681 132,233 128,839 13.39%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 6.24% 7.14% 5.11% 5.26% 4.49% 6.32% 4.45% -
ROE 9.96% 10.97% 8.19% 9.30% 8.35% 14.30% 9.43% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 207.32 181.28 171.34 182.01 349.41 398.21 320.02 -6.97%
EPS 12.94 12.92 8.76 9.58 15.70 25.16 14.16 -1.48%
DPS 0.00 2.00 0.00 5.82 0.00 0.00 0.00 -
NAPS 1.30 1.18 1.07 1.03 1.88 1.76 1.51 -2.46%
Adjusted Per Share Value based on latest NOSH - 274,243
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 114.76 100.26 95.12 101.12 96.08 106.72 83.56 5.42%
EPS 7.16 7.16 4.86 5.32 4.32 6.74 3.72 11.51%
DPS 0.00 1.11 0.00 3.23 0.00 0.00 0.00 -
NAPS 0.7196 0.6526 0.594 0.5722 0.517 0.4717 0.3943 10.53%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 1.13 0.715 0.66 0.76 1.30 0.855 0.76 -
P/RPS 0.55 0.39 0.39 0.42 0.37 0.21 0.24 14.80%
P/EPS 8.73 5.52 7.53 7.93 8.28 3.40 5.34 8.52%
EY 11.45 18.11 13.27 12.61 12.08 29.43 18.74 -7.87%
DY 0.00 2.80 0.00 7.66 0.00 0.00 0.00 -
P/NAPS 0.87 0.61 0.62 0.74 0.69 0.49 0.50 9.66%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 23/03/18 24/03/17 25/03/16 30/03/15 27/03/14 29/03/13 29/03/12 -
Price 0.875 0.75 0.65 0.715 1.42 0.82 0.80 -
P/RPS 0.42 0.41 0.38 0.39 0.41 0.21 0.25 9.02%
P/EPS 6.76 5.79 7.42 7.46 9.04 3.26 5.62 3.12%
EY 14.79 17.27 13.48 13.40 11.06 30.68 17.80 -3.03%
DY 0.00 2.67 0.00 8.14 0.00 0.00 0.00 -
P/NAPS 0.67 0.64 0.61 0.69 0.76 0.47 0.53 3.98%

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