[CHINTEK] QoQ Annualized Quarter Result on 31-May-2013 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -13.85%
YoY- -58.85%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 118,714 139,688 102,508 101,222 100,686 118,456 119,224 -0.28%
PBT 42,228 69,548 34,430 29,838 34,554 62,432 68,399 -27.55%
Tax -11,930 -16,332 -9,519 -8,960 -10,320 -16,104 -15,724 -16.85%
NP 30,298 53,216 24,911 20,878 24,234 46,328 52,675 -30.90%
-
NP to SH 30,298 53,216 24,911 20,878 24,234 46,328 52,675 -30.90%
-
Tax Rate 28.25% 23.48% 27.65% 30.03% 29.87% 25.79% 22.99% -
Total Cost 88,416 86,472 77,597 80,344 76,452 72,128 66,549 20.91%
-
Net Worth 610,304 630,404 621,268 624,009 620,354 625,836 615,786 -0.59%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 54,817 109,635 23,754 31,672 23,754 47,508 36,545 31.13%
Div Payout % 180.93% 206.02% 95.36% 151.70% 98.02% 102.55% 69.38% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 610,304 630,404 621,268 624,009 620,354 625,836 615,786 -0.59%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 25.52% 38.10% 24.30% 20.63% 24.07% 39.11% 44.18% -
ROE 4.96% 8.44% 4.01% 3.35% 3.91% 7.40% 8.55% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 129.94 152.89 112.20 110.79 110.20 129.65 130.49 -0.28%
EPS 33.16 58.24 27.27 22.85 26.52 50.72 57.65 -30.90%
DPS 60.00 120.00 26.00 34.67 26.00 52.00 40.00 31.13%
NAPS 6.68 6.90 6.80 6.83 6.79 6.85 6.74 -0.59%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 129.94 152.89 112.20 110.79 110.20 129.65 130.49 -0.28%
EPS 33.16 58.24 27.27 22.85 26.52 50.72 57.65 -30.90%
DPS 60.00 120.00 26.00 34.67 26.00 52.00 40.00 31.13%
NAPS 6.68 6.90 6.80 6.83 6.79 6.85 6.74 -0.59%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 9.60 9.55 8.84 9.10 8.91 8.99 9.05 -
P/RPS 7.39 6.25 7.88 8.21 8.08 6.93 6.94 4.28%
P/EPS 28.95 16.40 32.42 39.82 33.59 17.73 15.70 50.54%
EY 3.45 6.10 3.08 2.51 2.98 5.64 6.37 -33.63%
DY 6.25 12.57 2.94 3.81 2.92 5.78 4.42 26.06%
P/NAPS 1.44 1.38 1.30 1.33 1.31 1.31 1.34 4.92%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 23/04/14 23/01/14 31/10/13 31/07/13 29/04/13 30/01/13 31/10/12 -
Price 9.70 9.50 9.40 9.05 9.10 8.88 9.01 -
P/RPS 7.47 6.21 8.38 8.17 8.26 6.85 6.90 5.44%
P/EPS 29.25 16.31 34.48 39.60 34.31 17.51 15.63 52.03%
EY 3.42 6.13 2.90 2.53 2.91 5.71 6.40 -34.22%
DY 6.19 12.63 2.77 3.83 2.86 5.86 4.44 24.87%
P/NAPS 1.45 1.38 1.38 1.33 1.34 1.30 1.34 5.41%

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