[CHINTEK] QoQ Annualized Quarter Result on 31-May-2014 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- 9.17%
YoY- 58.42%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 93,936 110,884 118,874 118,752 118,714 139,688 102,508 -5.67%
PBT 24,508 50,116 47,147 44,617 42,228 69,548 34,430 -20.32%
Tax -4,258 -7,672 -11,124 -11,541 -11,930 -16,332 -9,519 -41.59%
NP 20,250 42,444 36,023 33,076 30,298 53,216 24,911 -12.93%
-
NP to SH 20,250 42,444 36,023 33,076 30,298 53,216 24,911 -12.93%
-
Tax Rate 17.37% 15.31% 23.59% 25.87% 28.25% 23.48% 27.65% -
Total Cost 73,686 68,440 82,851 85,676 88,416 86,472 77,597 -3.39%
-
Net Worth 629,491 633,145 617,613 621,268 610,304 630,404 621,268 0.88%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 14,618 29,236 38,372 51,163 54,817 109,635 23,754 -27.71%
Div Payout % 72.19% 68.88% 106.52% 154.68% 180.93% 206.02% 95.36% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 629,491 633,145 617,613 621,268 610,304 630,404 621,268 0.88%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 21.56% 38.28% 30.30% 27.85% 25.52% 38.10% 24.30% -
ROE 3.22% 6.70% 5.83% 5.32% 4.96% 8.44% 4.01% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 102.82 121.37 130.11 129.98 129.94 152.89 112.20 -5.66%
EPS 22.16 46.44 39.43 36.20 33.16 58.24 27.27 -12.95%
DPS 16.00 32.00 42.00 56.00 60.00 120.00 26.00 -27.71%
NAPS 6.89 6.93 6.76 6.80 6.68 6.90 6.80 0.88%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 102.82 121.37 130.11 129.98 129.94 152.89 112.20 -5.66%
EPS 22.16 46.44 39.43 36.20 33.16 58.24 27.27 -12.95%
DPS 16.00 32.00 42.00 56.00 60.00 120.00 26.00 -27.71%
NAPS 6.89 6.93 6.76 6.80 6.68 6.90 6.80 0.88%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 9.28 9.59 9.65 9.85 9.60 9.55 8.84 -
P/RPS 9.03 7.90 7.42 7.58 7.39 6.25 7.88 9.53%
P/EPS 41.87 20.64 24.47 27.21 28.95 16.40 32.42 18.64%
EY 2.39 4.84 4.09 3.68 3.45 6.10 3.08 -15.59%
DY 1.72 3.34 4.35 5.69 6.25 12.57 2.94 -30.11%
P/NAPS 1.35 1.38 1.43 1.45 1.44 1.38 1.30 2.55%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 28/01/15 31/10/14 24/07/14 23/04/14 23/01/14 31/10/13 -
Price 9.26 9.28 9.52 9.75 9.70 9.50 9.40 -
P/RPS 9.01 7.65 7.32 7.50 7.47 6.21 8.38 4.96%
P/EPS 41.78 19.98 24.15 26.93 29.25 16.31 34.48 13.69%
EY 2.39 5.01 4.14 3.71 3.42 6.13 2.90 -12.12%
DY 1.73 3.45 4.41 5.74 6.19 12.63 2.77 -26.99%
P/NAPS 1.34 1.34 1.41 1.43 1.45 1.38 1.38 -1.94%

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