[ASTINO] YoY TTM Result on 30-Apr-2007 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
25-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 3.04%
YoY- 102.48%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 331,120 306,224 346,492 280,635 216,740 186,195 177,493 10.94%
PBT 29,333 9,400 29,194 22,721 10,429 14,187 16,579 9.97%
Tax -6,485 -2,185 -6,926 -5,662 -2,004 -2,319 -4,692 5.53%
NP 22,848 7,215 22,268 17,059 8,425 11,868 11,887 11.49%
-
NP to SH 22,848 7,215 22,268 17,059 8,425 11,868 11,887 11.49%
-
Tax Rate 22.11% 23.24% 23.72% 24.92% 19.22% 16.35% 28.30% -
Total Cost 308,272 299,009 324,224 263,576 208,315 174,327 165,606 10.90%
-
Net Worth 160,939 142,994 126,003 109,990 98,679 95,263 86,992 10.79%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - 6,321 - - - -
Div Payout % - - - 37.06% - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 160,939 142,994 126,003 109,990 98,679 95,263 86,992 10.79%
NOSH 127,729 128,823 127,276 126,425 126,512 116,175 115,990 1.61%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 6.90% 2.36% 6.43% 6.08% 3.89% 6.37% 6.70% -
ROE 14.20% 5.05% 17.67% 15.51% 8.54% 12.46% 13.66% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 259.23 237.71 272.24 221.98 171.32 160.27 153.02 9.17%
EPS 17.89 5.60 17.50 13.49 6.66 10.22 10.25 9.72%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.26 1.11 0.99 0.87 0.78 0.82 0.75 9.02%
Adjusted Per Share Value based on latest NOSH - 126,425
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 67.11 62.06 70.22 56.88 43.93 37.74 35.97 10.94%
EPS 4.63 1.46 4.51 3.46 1.71 2.41 2.41 11.49%
DPS 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
NAPS 0.3262 0.2898 0.2554 0.2229 0.20 0.1931 0.1763 10.79%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.64 0.44 0.64 0.76 0.53 0.75 0.95 -
P/RPS 0.25 0.19 0.24 0.34 0.31 0.47 0.62 -14.04%
P/EPS 3.58 7.86 3.66 5.63 7.96 7.34 9.27 -14.65%
EY 27.95 12.73 27.34 17.75 12.56 13.62 10.79 17.18%
DY 0.00 0.00 0.00 6.58 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.65 0.87 0.68 0.91 1.27 -14.10%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 - 30/06/08 25/06/07 27/06/06 20/06/05 14/06/04 -
Price 0.59 0.00 0.59 0.88 0.51 0.72 0.88 -
P/RPS 0.23 0.00 0.22 0.40 0.30 0.45 0.58 -14.28%
P/EPS 3.30 0.00 3.37 6.52 7.66 7.05 8.59 -14.73%
EY 30.32 0.00 29.65 15.33 13.06 14.19 11.65 17.27%
DY 0.00 0.00 0.00 5.68 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.60 1.01 0.65 0.88 1.17 -14.09%

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