[ASTINO] YoY Cumulative 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- 130.43%
YoY- 23.27%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 283,110 247,337 234,672 249,460 237,045 263,287 206,153 5.42%
PBT 24,090 22,880 15,703 17,569 14,771 20,347 11,208 13.58%
Tax -6,416 -5,211 -3,705 -4,439 -4,120 -3,712 -2,033 21.09%
NP 17,674 17,669 11,998 13,130 10,651 16,635 9,175 11.53%
-
NP to SH 17,674 17,669 11,998 13,130 10,651 16,635 9,175 11.53%
-
Tax Rate 26.63% 22.78% 23.59% 25.27% 27.89% 18.24% 18.14% -
Total Cost 265,436 229,668 222,674 236,330 226,394 246,652 196,978 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 - 2,728 - 7,976 - - - -
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 4.98% 5.49% 4.09% 4.65% 4.18% 7.15% 4.72% -
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 103.66 90.64 85.67 91.01 174.71 199.11 160.01 -6.97%
EPS 6.47 6.46 4.38 4.79 7.85 12.58 7.08 -1.48%
DPS 0.00 1.00 0.00 2.91 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 57.38 50.13 47.56 50.56 48.04 53.36 41.78 5.42%
EPS 3.58 3.58 2.43 2.66 2.16 3.37 1.86 11.51%
DPS 0.00 0.55 0.00 1.62 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 1.09 0.79 0.77 0.84 0.74 0.43 0.47 15.03%
P/EPS 17.46 11.04 15.07 15.87 16.56 6.80 10.67 8.54%
EY 5.73 9.06 6.64 6.30 6.04 14.71 9.37 -7.86%
DY 0.00 1.40 0.00 3.83 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 0.84 0.83 0.76 0.79 0.81 0.41 0.50 9.02%
P/EPS 13.52 11.58 14.84 14.93 18.09 6.52 11.23 3.13%
EY 7.40 8.63 6.74 6.70 5.53 15.34 8.90 -3.02%
DY 0.00 1.33 0.00 4.07 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