[CHINTEK] QoQ Cumulative 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- 4.62%
YoY- -50.51%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 34,922 102,508 75,917 50,343 29,614 119,224 90,123 -46.81%
PBT 17,387 34,430 22,379 17,277 15,608 68,399 49,715 -50.32%
Tax -4,083 -9,519 -6,720 -5,160 -4,026 -15,724 -11,661 -50.29%
NP 13,304 24,911 15,659 12,117 11,582 52,675 38,054 -50.34%
-
NP to SH 13,304 24,911 15,659 12,117 11,582 52,675 38,054 -50.34%
-
Tax Rate 23.48% 27.65% 30.03% 29.87% 25.79% 22.99% 23.46% -
Total Cost 21,618 77,597 60,258 38,226 18,032 66,549 52,069 -44.31%
-
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 27,408 23,754 23,754 11,877 11,877 36,545 36,545 -17.43%
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 2.11% 4.01% 2.51% 1.95% 1.85% 8.55% 6.15% -
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 38.22 112.20 83.09 55.10 32.41 130.49 98.64 -46.82%
EPS 14.56 27.27 17.14 13.26 12.68 57.65 41.65 -50.34%
DPS 30.00 26.00 26.00 13.00 13.00 40.00 40.00 -17.43%
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 38.22 112.20 83.09 55.10 32.41 130.49 98.64 -46.82%
EPS 14.56 27.27 17.14 13.26 12.68 57.65 41.65 -50.34%
DPS 30.00 26.00 26.00 13.00 13.00 40.00 40.00 -17.43%
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 24.98 7.88 10.95 16.17 27.74 6.94 9.02 97.08%
P/EPS 65.58 32.42 53.09 67.18 70.92 15.70 21.37 111.03%
EY 1.52 3.08 1.88 1.49 1.41 6.37 4.68 -52.71%
DY 3.14 2.94 2.86 1.46 1.45 4.42 4.49 -21.19%
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 24.85 8.38 10.89 16.51 27.40 6.90 9.28 92.71%
P/EPS 65.24 34.48 52.80 68.61 70.05 15.63 21.97 106.45%
EY 1.53 2.90 1.89 1.46 1.43 6.40 4.55 -51.61%
DY 3.16 2.77 2.87 1.43 1.46 4.44 4.37 -19.42%
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