[CHINTEK] QoQ Cumulative Quarter Result on 29-Feb-2012 [#2]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Apr-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

29-Feb-2012 [#2]

Profit Trend

QoQ- 60.04%

YoY- -18.34%

Quarter Report

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Cumulative Result
Revenue	29,614	119,224	90,123	60,690	32,467	143,343	104,969	-56.88%
YoY %	-75.16%	32.29%	48.50%	86.93%	-77.35%	36.56%	-	-
Horiz. %	28.21%	113.58%	85.86%	57.82%	30.93%	136.56%	100.00%	-
PBT	15,608	68,399	49,715	32,275	19,940	95,772	68,321	-62.52%
YoY %	-77.18%	37.58%	54.04%	61.86%	-79.18%	40.18%	-	-
Horiz. %	22.85%	100.11%	72.77%	47.24%	29.19%	140.18%	100.00%	-
Tax	-4,026	-15,724	-11,661	-7,793	-4,643	-19,758	-14,156	-56.65%
YoY %	74.40%	-34.84%	-49.63%	-67.84%	76.50%	-39.57%	-	-
Horiz. %	28.44%	111.08%	82.37%	55.05%	32.80%	139.57%	100.00%	-
NP	11,582	52,675	38,054	24,482	15,297	76,014	54,165	-64.14%
YoY %	-78.01%	38.42%	55.44%	60.04%	-79.88%	40.34%	-	-
Horiz. %	21.38%	97.25%	70.26%	45.20%	28.24%	140.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,582	52,675	38,054	24,482	15,297	76,014	54,165	-64.14%
YoY %	-78.01%	38.42%	55.44%	60.04%	-79.88%	40.34%	-	-
Horiz. %	21.38%	97.25%	70.26%	45.20%	28.24%	140.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.79%	22.99%	23.46%	24.15%	23.28%	20.63%	20.72%	-
YoY %	12.18%	-2.00%	-2.86%	3.74%	12.85%	-0.43%	-	-
Horiz. %	124.47%	110.96%	113.22%	116.55%	112.36%	99.57%	100.00%	-
Total Cost	18,032	66,549	52,069	36,208	17,170	67,329	50,804	-49.77%
YoY %	-72.90%	27.81%	43.81%	110.88%	-74.50%	32.53%	-	-
Horiz. %	35.49%	130.99%	102.49%	71.27%	33.80%	132.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	625,836	615,786	618,527	604,741	607,676	595,686	595,641	3.34%
YoY %	1.63%	-0.44%	2.28%	-0.48%	2.01%	0.01%	-	-
Horiz. %	105.07%	103.38%	103.84%	101.53%	102.02%	100.01%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Dividend
Div	11,877	36,545	36,545	14,616	14,620	43,854	43,850	-58.03%
YoY %	-67.50%	0.00%	150.03%	-0.03%	-66.66%	0.01%	-	-
Horiz. %	27.09%	83.34%	83.34%	33.33%	33.34%	100.01%	100.00%	-
Div Payout %	102.55%	69.38%	96.04%	59.70%	95.58%	57.69%	80.96%	-
YoY %	47.81%	-27.76%	60.87%	-37.54%	65.68%	-28.74%	-	-
Horiz. %	126.67%	85.70%	118.63%	73.74%	118.06%	71.26%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Equity
Net Worth	625,836	615,786	618,527	604,741	607,676	595,686	595,641	3.34%
YoY %	1.63%	-0.44%	2.28%	-0.48%	2.01%	0.01%	-	-
Horiz. %	105.07%	103.38%	103.84%	101.53%	102.02%	100.01%	100.00%	-
NOSH	91,363	91,363	91,363	91,350	91,379	91,362	91,356	0.00%
YoY %	0.00%	0.00%	0.01%	-0.03%	0.02%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	99.99%	100.03%	100.01%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Ratio Analysis
NP Margin	39.11%	44.18%	42.22%	40.34%	47.12%	53.03%	51.60%	-
YoY %	-11.48%	4.64%	4.66%	-14.39%	-11.14%	2.77%	-	-
Horiz. %	75.79%	85.62%	81.82%	78.18%	91.32%	102.77%	100.00%	-
ROE	1.85%	8.55%	6.15%	4.05%	2.52%	12.76%	9.09%	-
YoY %	-78.36%	39.02%	51.85%	60.71%	-80.25%	40.37%	-	-
Horiz. %	20.35%	94.06%	67.66%	44.55%	27.72%	140.37%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Per Share
RPS	32.41	130.49	98.64	66.44	35.53	156.89	114.90	-56.89%
YoY %	-75.16%	32.29%	48.46%	87.00%	-77.35%	36.54%	-	-
Horiz. %	28.21%	113.57%	85.85%	57.82%	30.92%	136.54%	100.00%	-
EPS	12.68	57.65	41.65	26.80	16.74	83.20	59.29	-64.13%
YoY %	-78.01%	38.42%	55.41%	60.10%	-79.88%	40.33%	-	-
Horiz. %	21.39%	97.23%	70.25%	45.20%	28.23%	140.33%	100.00%	-
DPS	13.00	40.00	40.00	16.00	16.00	48.00	48.00	-58.04%
YoY %	-67.50%	0.00%	150.00%	0.00%	-66.67%	0.00%	-	-
Horiz. %	27.08%	83.33%	83.33%	33.33%	33.33%	100.00%	100.00%	-
NAPS	6.85	6.74	6.77	6.62	6.65	6.52	6.52	3.33%
YoY %	1.63%	-0.44%	2.27%	-0.45%	1.99%	0.00%	-	-
Horiz. %	105.06%	103.37%	103.83%	101.53%	101.99%	100.00%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Adjusted Per Share Value based on latest NOSH - 91,393
RPS	32.41	130.49	98.64	66.43	35.54	156.89	114.89	-56.88%
YoY %	-75.16%	32.29%	48.49%	86.92%	-77.35%	36.56%	-	-
Horiz. %	28.21%	113.58%	85.86%	57.82%	30.93%	136.56%	100.00%	-
EPS	12.68	57.65	41.65	26.80	16.74	83.20	59.29	-64.13%
YoY %	-78.01%	38.42%	55.41%	60.10%	-79.88%	40.33%	-	-
Horiz. %	21.39%	97.23%	70.25%	45.20%	28.23%	140.33%	100.00%	-
DPS	13.00	40.00	40.00	16.00	16.00	48.00	48.00	-58.04%
YoY %	-67.50%	0.00%	150.00%	0.00%	-66.67%	0.00%	-	-
Horiz. %	27.08%	83.33%	83.33%	33.33%	33.33%	100.00%	100.00%	-
NAPS	6.85	6.74	6.77	6.6191	6.6512	6.52	6.5195	3.34%
YoY %	1.63%	-0.44%	2.28%	-0.48%	2.01%	0.01%	-	-
Horiz. %	105.07%	103.38%	103.84%	101.53%	102.02%	100.01%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/08/12	31/05/12	29/02/12	30/11/11	29/08/11	31/05/11	-
Price	8.99	9.05	8.90	9.00	8.41	8.30	8.63	-
P/RPS	27.74	6.94	9.02	13.55	23.67	5.29	7.51	138.38%
YoY %	299.71%	-23.06%	-33.43%	-42.75%	347.45%	-29.56%	-	-
Horiz. %	369.37%	92.41%	120.11%	180.43%	315.18%	70.44%	100.00%	-
P/EPS	70.92	15.70	21.37	33.58	50.24	9.98	14.56	186.51%
YoY %	351.72%	-26.53%	-36.36%	-33.16%	403.41%	-31.46%	-	-
Horiz. %	487.09%	107.83%	146.77%	230.63%	345.05%	68.54%	100.00%	-
EY	1.41	6.37	4.68	2.98	1.99	10.02	6.87	-65.10%
YoY %	-77.86%	36.11%	57.05%	49.75%	-80.14%	45.85%	-	-
Horiz. %	20.52%	92.72%	68.12%	43.38%	28.97%	145.85%	100.00%	-
DY	1.45	4.42	4.49	1.78	1.90	5.78	5.56	-59.08%
YoY %	-67.19%	-1.56%	152.25%	-6.32%	-67.13%	3.96%	-	-
Horiz. %	26.08%	79.50%	80.76%	32.01%	34.17%	103.96%	100.00%	-
P/NAPS	1.31	1.34	1.31	1.36	1.26	1.27	1.32	-0.50%
YoY %	-2.24%	2.29%	-3.68%	7.94%	-0.79%	-3.79%	-	-
Horiz. %	99.24%	101.52%	99.24%	103.03%	95.45%	96.21%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Price Multiplier on Announcement Date
Date	30/01/13	31/10/12	30/07/12	27/04/12	30/01/12	31/10/11	29/07/11	-
Price	8.88	9.01	9.15	9.00	8.75	8.22	8.63	-
P/RPS	27.40	6.90	9.28	13.55	24.63	5.24	7.51	136.43%
YoY %	297.10%	-25.65%	-31.51%	-44.99%	370.04%	-30.23%	-	-
Horiz. %	364.85%	91.88%	123.57%	180.43%	327.96%	69.77%	100.00%	-
P/EPS	70.05	15.63	21.97	33.58	52.27	9.88	14.56	184.17%
YoY %	348.18%	-28.86%	-34.57%	-35.76%	429.05%	-32.14%	-	-
Horiz. %	481.11%	107.35%	150.89%	230.63%	359.00%	67.86%	100.00%	-
EY	1.43	6.40	4.55	2.98	1.91	10.12	6.87	-64.77%
YoY %	-77.66%	40.66%	52.68%	56.02%	-81.13%	47.31%	-	-
Horiz. %	20.82%	93.16%	66.23%	43.38%	27.80%	147.31%	100.00%	-
DY	1.46	4.44	4.37	1.78	1.83	5.84	5.56	-58.89%
YoY %	-67.12%	1.60%	145.51%	-2.73%	-68.66%	5.04%	-	-
Horiz. %	26.26%	79.86%	78.60%	32.01%	32.91%	105.04%	100.00%	-
P/NAPS	1.30	1.34	1.35	1.36	1.32	1.26	1.32	-1.00%
YoY %	-2.99%	-0.74%	-0.74%	3.03%	4.76%	-4.55%	-	-
Horiz. %	98.48%	101.52%	102.27%	103.03%	100.00%	95.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos