[ASTINO] YoY TTM Result on 31-Oct-2013 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
02-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -4.02%
YoY- 7.45%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 470,747 480,082 490,856 512,311 472,332 431,677 352,260 4.94%
PBT 38,345 25,598 39,380 38,491 35,336 44,853 23,250 8.68%
Tax -7,493 -6,415 -10,754 -8,148 -7,097 -7,362 -6,012 3.73%
NP 30,852 19,183 28,626 30,343 28,239 37,491 17,238 10.17%
-
NP to SH 30,852 19,183 28,626 30,343 28,239 37,491 17,238 10.17%
-
Tax Rate 19.54% 25.06% 27.31% 21.17% 20.08% 16.41% 25.86% -
Total Cost 439,895 460,899 462,230 481,968 444,093 394,186 335,022 4.63%
-
Net Worth 311,544 285,409 273,942 251,260 217,344 191,120 168,152 10.81%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - 13,169 7,971 - - - - -
Div Payout % - 68.65% 27.85% - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 311,544 285,409 273,942 251,260 217,344 191,120 168,152 10.81%
NOSH 273,284 274,432 273,942 135,816 132,527 129,135 133,454 12.67%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 6.55% 4.00% 5.83% 5.92% 5.98% 8.68% 4.89% -
ROE 9.90% 6.72% 10.45% 12.08% 12.99% 19.62% 10.25% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 172.26 174.94 179.18 377.21 356.40 334.28 263.96 -6.86%
EPS 11.29 6.99 10.45 22.34 21.31 29.03 12.92 -2.22%
DPS 0.00 4.80 2.91 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.04 1.00 1.85 1.64 1.48 1.26 -1.65%
Adjusted Per Share Value based on latest NOSH - 135,816
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 95.41 97.30 99.48 103.83 95.73 87.49 71.39 4.94%
EPS 6.25 3.89 5.80 6.15 5.72 7.60 3.49 10.18%
DPS 0.00 2.67 1.62 0.00 0.00 0.00 0.00 -
NAPS 0.6314 0.5784 0.5552 0.5092 0.4405 0.3873 0.3408 10.81%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.75 0.64 0.76 1.15 0.82 0.76 0.63 -
P/RPS 0.44 0.37 0.42 0.30 0.23 0.23 0.24 10.61%
P/EPS 6.64 9.16 7.27 5.15 3.85 2.62 4.88 5.26%
EY 15.05 10.92 13.75 19.43 25.99 38.20 20.50 -5.01%
DY 0.00 7.50 3.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.76 0.62 0.50 0.51 0.50 4.73%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 23/12/16 01/12/15 01/12/14 02/12/13 02/01/13 01/12/11 01/12/10 -
Price 0.735 0.66 0.71 1.19 0.86 0.75 0.57 -
P/RPS 0.43 0.38 0.40 0.32 0.24 0.22 0.22 11.80%
P/EPS 6.51 9.44 6.79 5.33 4.04 2.58 4.41 6.70%
EY 15.36 10.59 14.72 18.77 24.78 38.71 22.66 -6.26%
DY 0.00 7.27 4.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.71 0.64 0.52 0.51 0.45 6.04%

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