[ASTINO] YoY Cumulative 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- 47.18%
YoY- -8.23%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 418,482 375,769 360,850 387,124 363,945 388,762 327,056 4.19%
PBT 32,953 39,693 27,427 25,078 28,821 32,406 23,563 5.74%
Tax -6,520 -10,310 -5,510 -5,753 -7,763 -6,692 -5,341 3.37%
NP 26,433 29,383 21,917 19,325 21,058 25,714 18,222 6.39%
-
NP to SH 26,433 29,383 21,917 19,325 21,058 25,714 18,222 6.39%
-
Tax Rate 19.79% 25.97% 20.09% 22.94% 26.94% 20.65% 22.67% -
Total Cost 392,049 346,386 338,933 367,799 342,887 363,048 308,834 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 - 2,734 - - - - - -
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 7.34% 8.88% 7.41% 6.91% 8.16% 10.71% 9.21% -
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 153.32 137.43 131.72 141.23 268.06 284.99 254.44 -8.09%
EPS 9.68 10.75 8.00 7.05 15.51 18.85 14.06 -6.02%
DPS 0.00 1.00 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 84.81 76.16 73.13 78.46 73.76 78.79 66.28 4.19%
EPS 5.36 5.96 4.44 3.92 4.27 5.21 3.69 6.41%
DPS 0.00 0.55 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 0.52 0.76 0.48 0.55 0.50 0.31 0.30 9.59%
P/EPS 8.16 9.68 7.87 11.06 8.64 4.62 5.43 7.02%
EY 12.26 10.33 12.70 9.04 11.57 21.67 18.41 -6.54%
DY 0.00 0.96 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 0.54 0.84 0.49 0.52 0.61 0.44 0.30 10.28%
P/EPS 8.52 10.70 8.06 10.35 10.57 6.68 5.43 7.79%
EY 11.74 9.34 12.40 9.66 9.46 14.96 18.41 -7.22%
DY 0.00 0.87 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