[ASTINO] YoY TTM 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- 9.96%
YoY- 22.82%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 536,363 485,396 470,942 502,547 485,591 513,545 432,334 3.65%
PBT 47,961 44,785 24,824 42,746 33,327 42,434 41,853 2.29%
Tax -13,514 -8,760 -6,152 -11,268 -7,697 -8,568 -6,166 13.95%
NP 34,447 36,025 18,672 31,478 25,630 33,866 35,687 -0.58%
-
NP to SH 34,447 36,025 18,672 31,478 25,630 33,866 35,687 -0.58%
-
Tax Rate 28.18% 19.56% 24.78% 26.36% 23.10% 20.19% 14.73% -
Total Cost 501,916 449,371 452,270 471,069 459,961 479,679 396,647 3.99%
-
Net Worth 355,050 321,992 292,706 282,470 255,501 232,655 194,557 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 5,189 15,952 - - - -
Div Payout % - 7.57% 27.79% 50.68% - - - -
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 355,050 321,992 292,706 282,470 255,501 232,655 194,557 10.53%
NOSH 274,117 274,117 273,557 274,243 135,905 132,190 128,846 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 6.42% 7.42% 3.96% 6.26% 5.28% 6.59% 8.25% -
ROE 9.70% 11.19% 6.38% 11.14% 10.03% 14.56% 18.34% -
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 196.39 177.88 172.15 183.25 357.30 388.49 335.54 -8.53%
EPS 12.61 13.20 6.83 11.48 18.86 25.62 27.70 -12.28%
DPS 0.00 1.00 1.90 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 108.70 98.38 95.45 101.85 98.41 104.08 87.62 3.65%
EPS 6.98 7.30 3.78 6.38 5.19 6.86 7.23 -0.58%
DPS 0.00 0.55 1.05 3.23 0.00 0.00 0.00 -
NAPS 0.7196 0.6526 0.5932 0.5725 0.5178 0.4715 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 0.58 0.40 0.38 0.41 0.36 0.22 0.23 16.65%
P/EPS 8.96 5.42 9.67 6.62 6.89 3.34 2.74 21.80%
EY 11.16 18.46 10.34 15.10 14.51 29.96 36.44 -17.88%
DY 0.00 1.40 2.87 7.65 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 0.45 0.42 0.38 0.39 0.40 0.21 0.24 11.03%
P/EPS 6.94 5.68 9.52 6.23 7.53 3.20 2.89 15.70%
EY 14.41 17.60 10.50 16.05 13.28 31.24 34.62 -13.58%
DY 0.00 1.33 2.92 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