[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2012 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -12.05%
YoY- -24.29%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 102,508 101,222 100,686 118,456 119,224 120,164 121,380 -10.62%
PBT 34,430 29,838 34,554 62,432 68,399 66,286 64,550 -34.15%
Tax -9,519 -8,960 -10,320 -16,104 -15,724 -15,548 -15,586 -27.95%
NP 24,911 20,878 24,234 46,328 52,675 50,738 48,964 -36.19%
-
NP to SH 24,911 20,878 24,234 46,328 52,675 50,738 48,964 -36.19%
-
Tax Rate 27.65% 30.03% 29.87% 25.79% 22.99% 23.46% 24.15% -
Total Cost 77,597 80,344 76,452 72,128 66,549 69,425 72,416 4.70%
-
Net Worth 621,268 624,009 620,354 625,836 615,786 618,527 604,741 1.80%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 23,754 31,672 23,754 47,508 36,545 48,726 29,232 -12.88%
Div Payout % 95.36% 151.70% 98.02% 102.55% 69.38% 96.04% 59.70% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 621,268 624,009 620,354 625,836 615,786 618,527 604,741 1.80%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,350 0.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 24.30% 20.63% 24.07% 39.11% 44.18% 42.22% 40.34% -
ROE 4.01% 3.35% 3.91% 7.40% 8.55% 8.20% 8.10% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 112.20 110.79 110.20 129.65 130.49 131.52 132.87 -10.63%
EPS 27.27 22.85 26.52 50.72 57.65 55.53 53.60 -36.19%
DPS 26.00 34.67 26.00 52.00 40.00 53.33 32.00 -12.89%
NAPS 6.80 6.83 6.79 6.85 6.74 6.77 6.62 1.79%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 112.20 110.79 110.20 129.65 130.49 131.52 132.85 -10.62%
EPS 27.27 22.85 26.52 50.72 57.65 55.53 53.59 -36.18%
DPS 26.00 34.67 26.00 52.00 40.00 53.33 32.00 -12.89%
NAPS 6.80 6.83 6.79 6.85 6.74 6.77 6.6191 1.80%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 8.84 9.10 8.91 8.99 9.05 8.90 9.00 -
P/RPS 7.88 8.21 8.08 6.93 6.94 6.77 6.77 10.62%
P/EPS 32.42 39.82 33.59 17.73 15.70 16.03 16.79 54.87%
EY 3.08 2.51 2.98 5.64 6.37 6.24 5.96 -35.52%
DY 2.94 3.81 2.92 5.78 4.42 5.99 3.56 -11.94%
P/NAPS 1.30 1.33 1.31 1.31 1.34 1.31 1.36 -2.95%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/10/13 31/07/13 29/04/13 30/01/13 31/10/12 30/07/12 27/04/12 -
Price 9.40 9.05 9.10 8.88 9.01 9.15 9.00 -
P/RPS 8.38 8.17 8.26 6.85 6.90 6.96 6.77 15.23%
P/EPS 34.48 39.60 34.31 17.51 15.63 16.48 16.79 61.35%
EY 2.90 2.53 2.91 5.71 6.40 6.07 5.96 -38.05%
DY 2.77 3.83 2.86 5.86 4.44 5.83 3.56 -15.36%
P/NAPS 1.38 1.33 1.34 1.30 1.34 1.35 1.36 0.97%

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