[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2012 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -78.01%
YoY- -24.29%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 102,508 75,917 50,343 29,614 119,224 90,123 60,690 41.69%
PBT 34,430 22,379 17,277 15,608 68,399 49,715 32,275 4.39%
Tax -9,519 -6,720 -5,160 -4,026 -15,724 -11,661 -7,793 14.22%
NP 24,911 15,659 12,117 11,582 52,675 38,054 24,482 1.16%
-
NP to SH 24,911 15,659 12,117 11,582 52,675 38,054 24,482 1.16%
-
Tax Rate 27.65% 30.03% 29.87% 25.79% 22.99% 23.46% 24.15% -
Total Cost 77,597 60,258 38,226 18,032 66,549 52,069 36,208 65.99%
-
Net Worth 621,268 624,009 620,354 625,836 615,786 618,527 604,741 1.80%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 23,754 23,754 11,877 11,877 36,545 36,545 14,616 38.10%
Div Payout % 95.36% 151.70% 98.02% 102.55% 69.38% 96.04% 59.70% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 621,268 624,009 620,354 625,836 615,786 618,527 604,741 1.80%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,350 0.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 24.30% 20.63% 24.07% 39.11% 44.18% 42.22% 40.34% -
ROE 4.01% 2.51% 1.95% 1.85% 8.55% 6.15% 4.05% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 112.20 83.09 55.10 32.41 130.49 98.64 66.44 41.67%
EPS 27.27 17.14 13.26 12.68 57.65 41.65 26.80 1.16%
DPS 26.00 26.00 13.00 13.00 40.00 40.00 16.00 38.09%
NAPS 6.80 6.83 6.79 6.85 6.74 6.77 6.62 1.79%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 112.20 83.09 55.10 32.41 130.49 98.64 66.43 41.68%
EPS 27.27 17.14 13.26 12.68 57.65 41.65 26.80 1.16%
DPS 26.00 26.00 13.00 13.00 40.00 40.00 16.00 38.09%
NAPS 6.80 6.83 6.79 6.85 6.74 6.77 6.6191 1.80%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 8.84 9.10 8.91 8.99 9.05 8.90 9.00 -
P/RPS 7.88 10.95 16.17 27.74 6.94 9.02 13.55 -30.25%
P/EPS 32.42 53.09 67.18 70.92 15.70 21.37 33.58 -2.31%
EY 3.08 1.88 1.49 1.41 6.37 4.68 2.98 2.21%
DY 2.94 2.86 1.46 1.45 4.42 4.49 1.78 39.60%
P/NAPS 1.30 1.33 1.31 1.31 1.34 1.31 1.36 -2.95%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/10/13 31/07/13 29/04/13 30/01/13 31/10/12 30/07/12 27/04/12 -
Price 9.40 9.05 9.10 8.88 9.01 9.15 9.00 -
P/RPS 8.38 10.89 16.51 27.40 6.90 9.28 13.55 -27.34%
P/EPS 34.48 52.80 68.61 70.05 15.63 21.97 33.58 1.77%
EY 2.90 1.89 1.46 1.43 6.40 4.55 2.98 -1.79%
DY 2.77 2.87 1.43 1.46 4.44 4.37 1.78 34.18%
P/NAPS 1.38 1.33 1.34 1.30 1.34 1.35 1.36 0.97%

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