[CHINTEK] QoQ Annualized Quarter Result on 31-May-2012 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 3.62%
YoY- -29.74%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 100,686 118,456 119,224 120,164 121,380 129,868 143,343 -20.99%
PBT 34,554 62,432 68,399 66,286 64,550 79,760 95,772 -49.35%
Tax -10,320 -16,104 -15,724 -15,548 -15,586 -18,572 -19,758 -35.16%
NP 24,234 46,328 52,675 50,738 48,964 61,188 76,014 -53.36%
-
NP to SH 24,234 46,328 52,675 50,738 48,964 61,188 76,014 -53.36%
-
Tax Rate 29.87% 25.79% 22.99% 23.46% 24.15% 23.28% 20.63% -
Total Cost 76,452 72,128 66,549 69,425 72,416 68,680 67,329 8.84%
-
Net Worth 620,354 625,836 615,786 618,527 604,741 607,676 595,686 2.74%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 23,754 47,508 36,545 48,726 29,232 58,483 43,854 -33.57%
Div Payout % 98.02% 102.55% 69.38% 96.04% 59.70% 95.58% 57.69% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 620,354 625,836 615,786 618,527 604,741 607,676 595,686 2.74%
NOSH 91,363 91,363 91,363 91,363 91,350 91,379 91,362 0.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 24.07% 39.11% 44.18% 42.22% 40.34% 47.12% 53.03% -
ROE 3.91% 7.40% 8.55% 8.20% 8.10% 10.07% 12.76% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 110.20 129.65 130.49 131.52 132.87 142.12 156.89 -20.99%
EPS 26.52 50.72 57.65 55.53 53.60 66.96 83.20 -53.37%
DPS 26.00 52.00 40.00 53.33 32.00 64.00 48.00 -33.57%
NAPS 6.79 6.85 6.74 6.77 6.62 6.65 6.52 2.74%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 110.20 129.65 130.49 131.52 132.85 142.15 156.89 -20.99%
EPS 26.52 50.72 57.65 55.53 53.59 66.97 83.20 -53.37%
DPS 26.00 52.00 40.00 53.33 32.00 64.01 48.00 -33.57%
NAPS 6.79 6.85 6.74 6.77 6.6191 6.6512 6.52 2.74%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 8.91 8.99 9.05 8.90 9.00 8.41 8.30 -
P/RPS 8.08 6.93 6.94 6.77 6.77 5.92 5.29 32.66%
P/EPS 33.59 17.73 15.70 16.03 16.79 12.56 9.98 124.75%
EY 2.98 5.64 6.37 6.24 5.96 7.96 10.02 -55.47%
DY 2.92 5.78 4.42 5.99 3.56 7.61 5.78 -36.59%
P/NAPS 1.31 1.31 1.34 1.31 1.36 1.26 1.27 2.09%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 30/01/13 31/10/12 30/07/12 27/04/12 30/01/12 31/10/11 -
Price 9.10 8.88 9.01 9.15 9.00 8.75 8.22 -
P/RPS 8.26 6.85 6.90 6.96 6.77 6.16 5.24 35.48%
P/EPS 34.31 17.51 15.63 16.48 16.79 13.07 9.88 129.49%
EY 2.91 5.71 6.40 6.07 5.96 7.65 10.12 -56.46%
DY 2.86 5.86 4.44 5.83 3.56 7.31 5.84 -37.89%
P/NAPS 1.34 1.30 1.34 1.35 1.36 1.32 1.26 4.19%

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