[ASTINO] YoY TTM Result on 31-Oct-2011 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
01-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 7.37%
YoY- 117.49%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 490,856 512,311 472,332 431,677 352,260 311,879 368,278 4.90%
PBT 39,380 38,491 35,336 44,853 23,250 16,241 35,875 1.56%
Tax -10,754 -8,148 -7,097 -7,362 -6,012 -3,745 -9,915 1.36%
NP 28,626 30,343 28,239 37,491 17,238 12,496 25,960 1.64%
-
NP to SH 28,626 30,343 28,239 37,491 17,238 12,496 25,960 1.64%
-
Tax Rate 27.31% 21.17% 20.08% 16.41% 25.86% 23.06% 27.64% -
Total Cost 462,230 481,968 444,093 394,186 335,022 299,383 342,318 5.13%
-
Net Worth 273,942 251,260 217,344 191,120 168,152 151,839 141,793 11.59%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 7,971 - - - - - 3,961 12.35%
Div Payout % 27.85% - - - - - 15.26% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 273,942 251,260 217,344 191,120 168,152 151,839 141,793 11.59%
NOSH 273,942 135,816 132,527 129,135 133,454 127,595 128,903 13.38%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 5.83% 5.92% 5.98% 8.68% 4.89% 4.01% 7.05% -
ROE 10.45% 12.08% 12.99% 19.62% 10.25% 8.23% 18.31% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 179.18 377.21 356.40 334.28 263.96 244.43 285.70 -7.47%
EPS 10.45 22.34 21.31 29.03 12.92 9.79 20.14 -10.35%
DPS 2.91 0.00 0.00 0.00 0.00 0.00 3.07 -0.88%
NAPS 1.00 1.85 1.64 1.48 1.26 1.19 1.10 -1.57%
Adjusted Per Share Value based on latest NOSH - 129,135
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 99.48 103.83 95.73 87.49 71.39 63.21 74.64 4.90%
EPS 5.80 6.15 5.72 7.60 3.49 2.53 5.26 1.64%
DPS 1.62 0.00 0.00 0.00 0.00 0.00 0.80 12.47%
NAPS 0.5552 0.5092 0.4405 0.3873 0.3408 0.3077 0.2874 11.59%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.76 1.15 0.82 0.76 0.63 0.54 0.42 -
P/RPS 0.42 0.30 0.23 0.23 0.24 0.22 0.15 18.71%
P/EPS 7.27 5.15 3.85 2.62 4.88 5.51 2.09 23.08%
EY 13.75 19.43 25.99 38.20 20.50 18.14 47.95 -18.78%
DY 3.83 0.00 0.00 0.00 0.00 0.00 7.32 -10.22%
P/NAPS 0.76 0.62 0.50 0.51 0.50 0.45 0.38 12.24%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 01/12/14 02/12/13 02/01/13 01/12/11 01/12/10 - 21/11/08 -
Price 0.71 1.19 0.86 0.75 0.57 0.00 0.40 -
P/RPS 0.40 0.32 0.24 0.22 0.22 0.00 0.14 19.11%
P/EPS 6.79 5.33 4.04 2.58 4.41 0.00 1.99 22.68%
EY 14.72 18.77 24.78 38.71 22.66 0.00 50.35 -18.52%
DY 4.10 0.00 0.00 0.00 0.00 0.00 7.68 -9.92%
P/NAPS 0.71 0.64 0.52 0.51 0.45 0.00 0.36 11.97%

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