[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2013 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -47.69%
YoY- -50.51%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 139,688 102,508 101,222 100,686 118,456 119,224 120,164 10.54%
PBT 69,548 34,430 29,838 34,554 62,432 68,399 66,286 3.25%
Tax -16,332 -9,519 -8,960 -10,320 -16,104 -15,724 -15,548 3.33%
NP 53,216 24,911 20,878 24,234 46,328 52,675 50,738 3.22%
-
NP to SH 53,216 24,911 20,878 24,234 46,328 52,675 50,738 3.22%
-
Tax Rate 23.48% 27.65% 30.03% 29.87% 25.79% 22.99% 23.46% -
Total Cost 86,472 77,597 80,344 76,452 72,128 66,549 69,425 15.74%
-
Net Worth 630,404 621,268 624,009 620,354 625,836 615,786 618,527 1.27%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 109,635 23,754 31,672 23,754 47,508 36,545 48,726 71.62%
Div Payout % 206.02% 95.36% 151.70% 98.02% 102.55% 69.38% 96.04% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 630,404 621,268 624,009 620,354 625,836 615,786 618,527 1.27%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 38.10% 24.30% 20.63% 24.07% 39.11% 44.18% 42.22% -
ROE 8.44% 4.01% 3.35% 3.91% 7.40% 8.55% 8.20% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 152.89 112.20 110.79 110.20 129.65 130.49 131.52 10.54%
EPS 58.24 27.27 22.85 26.52 50.72 57.65 55.53 3.22%
DPS 120.00 26.00 34.67 26.00 52.00 40.00 53.33 71.62%
NAPS 6.90 6.80 6.83 6.79 6.85 6.74 6.77 1.27%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 152.89 112.20 110.79 110.20 129.65 130.49 131.52 10.54%
EPS 58.24 27.27 22.85 26.52 50.72 57.65 55.53 3.22%
DPS 120.00 26.00 34.67 26.00 52.00 40.00 53.33 71.62%
NAPS 6.90 6.80 6.83 6.79 6.85 6.74 6.77 1.27%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 9.55 8.84 9.10 8.91 8.99 9.05 8.90 -
P/RPS 6.25 7.88 8.21 8.08 6.93 6.94 6.77 -5.18%
P/EPS 16.40 32.42 39.82 33.59 17.73 15.70 16.03 1.53%
EY 6.10 3.08 2.51 2.98 5.64 6.37 6.24 -1.50%
DY 12.57 2.94 3.81 2.92 5.78 4.42 5.99 63.83%
P/NAPS 1.38 1.30 1.33 1.31 1.31 1.34 1.31 3.52%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 23/01/14 31/10/13 31/07/13 29/04/13 30/01/13 31/10/12 30/07/12 -
Price 9.50 9.40 9.05 9.10 8.88 9.01 9.15 -
P/RPS 6.21 8.38 8.17 8.26 6.85 6.90 6.96 -7.31%
P/EPS 16.31 34.48 39.60 34.31 17.51 15.63 16.48 -0.68%
EY 6.13 2.90 2.53 2.91 5.71 6.40 6.07 0.65%
DY 12.63 2.77 3.83 2.86 5.86 4.44 5.83 67.34%
P/NAPS 1.38 1.38 1.33 1.34 1.30 1.34 1.35 1.47%

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