[ASTINO] YoY TTM Result on 31-Jul-2012 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -20.72%
YoY- -24.38%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 485,730 490,132 511,833 456,411 419,177 334,835 310,404 7.74%
PBT 26,690 39,948 38,903 33,295 42,072 27,367 9,814 18.13%
Tax -6,886 -10,949 -7,289 -6,889 -7,154 -6,740 -1,943 23.46%
NP 19,804 28,999 31,614 26,406 34,918 20,627 7,871 16.61%
-
NP to SH 19,804 28,999 31,614 26,406 34,918 20,627 7,871 16.61%
-
Tax Rate 25.80% 27.41% 18.74% 20.69% 17.00% 24.63% 19.80% -
Total Cost 465,926 461,133 480,219 430,005 384,259 314,208 302,533 7.45%
-
Net Worth 271,433 266,513 245,265 134,827 191,857 160,738 146,892 10.77%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 21,141 - - - - - - -
Div Payout % 106.75% - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 271,433 266,513 245,265 134,827 191,857 160,738 146,892 10.77%
NOSH 266,111 271,952 136,258 134,827 132,315 127,570 128,853 12.84%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 4.08% 5.92% 6.18% 5.79% 8.33% 6.16% 2.54% -
ROE 7.30% 10.88% 12.89% 19.59% 18.20% 12.83% 5.36% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 182.53 180.23 375.63 338.52 316.80 262.47 240.90 -4.51%
EPS 7.44 10.66 23.20 19.59 26.39 16.17 6.11 3.33%
DPS 7.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.98 1.80 1.00 1.45 1.26 1.14 -1.83%
Adjusted Per Share Value based on latest NOSH - 134,827
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 98.44 99.34 103.73 92.50 84.95 67.86 62.91 7.74%
EPS 4.01 5.88 6.41 5.35 7.08 4.18 1.60 16.53%
DPS 4.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5501 0.5401 0.4971 0.2733 0.3888 0.3258 0.2977 10.77%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.72 1.73 1.14 0.78 0.76 0.65 0.51 -
P/RPS 0.39 0.96 0.30 0.23 0.24 0.25 0.21 10.86%
P/EPS 9.67 16.22 4.91 3.98 2.88 4.02 8.35 2.47%
EY 10.34 6.16 20.35 25.11 34.72 24.88 11.98 -2.42%
DY 11.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.77 0.63 0.78 0.52 0.52 0.45 7.89%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/09/15 30/09/14 30/09/13 27/09/12 29/09/11 29/09/10 - -
Price 0.64 0.79 1.23 0.83 0.64 0.66 0.00 -
P/RPS 0.35 0.44 0.33 0.25 0.20 0.25 0.00 -
P/EPS 8.60 7.41 5.30 4.24 2.43 4.08 0.00 -
EY 11.63 13.50 18.86 23.60 41.23 24.50 0.00 -
DY 12.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.81 0.68 0.83 0.44 0.52 0.00 -

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