[CHINTEK] QoQ Cumulative Quarter Result on 28-Feb-2015 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- -4.58%
YoY- -33.16%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 27,813 104,007 78,861 46,968 27,721 118,874 89,064 -53.93%
PBT 7,780 36,366 23,461 12,254 12,529 47,147 33,463 -62.15%
Tax -1,794 -5,895 -3,586 -2,129 -1,918 -11,124 -8,656 -64.94%
NP 5,986 30,471 19,875 10,125 10,611 36,023 24,807 -61.20%
-
NP to SH 5,986 30,471 19,875 10,125 10,611 36,023 24,807 -61.20%
-
Tax Rate 23.06% 16.21% 15.28% 17.37% 15.31% 23.59% 25.87% -
Total Cost 21,827 73,536 58,986 36,843 17,110 82,851 64,257 -51.28%
-
Net Worth 652,331 645,022 645,022 629,491 633,145 617,613 621,268 3.30%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div 7,309 14,618 14,618 7,309 7,309 38,372 38,372 -66.86%
Div Payout % 122.10% 47.97% 73.55% 72.19% 68.88% 106.52% 154.68% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 652,331 645,022 645,022 629,491 633,145 617,613 621,268 3.30%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 21.52% 29.30% 25.20% 21.56% 38.28% 30.30% 27.85% -
ROE 0.92% 4.72% 3.08% 1.61% 1.68% 5.83% 3.99% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 30.44 113.84 86.32 51.41 30.34 130.11 97.48 -53.93%
EPS 6.55 33.35 21.75 11.08 11.61 39.43 27.15 -61.21%
DPS 8.00 16.00 16.00 8.00 8.00 42.00 42.00 -66.86%
NAPS 7.14 7.06 7.06 6.89 6.93 6.76 6.80 3.30%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 30.44 113.84 86.32 51.41 30.34 130.11 97.48 -53.93%
EPS 6.55 33.35 21.75 11.08 11.61 39.43 27.15 -61.21%
DPS 8.00 16.00 16.00 8.00 8.00 42.00 42.00 -66.86%
NAPS 7.14 7.06 7.06 6.89 6.93 6.76 6.80 3.30%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 8.10 8.01 9.25 9.28 9.59 9.65 9.85 -
P/RPS 26.61 7.04 10.72 18.05 31.61 7.42 10.10 90.64%
P/EPS 123.63 24.02 42.52 83.74 82.57 24.47 36.28 126.28%
EY 0.81 4.16 2.35 1.19 1.21 4.09 2.76 -55.80%
DY 0.99 2.00 1.73 0.86 0.83 4.35 4.26 -62.16%
P/NAPS 1.13 1.13 1.31 1.35 1.38 1.43 1.45 -15.30%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 27/01/16 29/10/15 30/07/15 29/04/15 28/01/15 31/10/14 24/07/14 -
Price 7.70 8.30 8.82 9.26 9.28 9.52 9.75 -
P/RPS 25.29 7.29 10.22 18.01 30.59 7.32 10.00 85.51%
P/EPS 117.52 24.89 40.54 83.56 79.90 24.15 35.91 120.26%
EY 0.85 4.02 2.47 1.20 1.25 4.14 2.78 -54.58%
DY 1.04 1.93 1.81 0.86 0.86 4.41 4.31 -61.20%
P/NAPS 1.08 1.18 1.25 1.34 1.34 1.41 1.43 -17.05%

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