[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2013 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- -46.59%
YoY- 14.87%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 118,874 89,064 59,357 34,922 102,508 75,917 50,343 77.04%
PBT 47,147 33,463 21,114 17,387 34,430 22,379 17,277 94.92%
Tax -11,124 -8,656 -5,965 -4,083 -9,519 -6,720 -5,160 66.64%
NP 36,023 24,807 15,149 13,304 24,911 15,659 12,117 106.34%
-
NP to SH 36,023 24,807 15,149 13,304 24,911 15,659 12,117 106.34%
-
Tax Rate 23.59% 25.87% 28.25% 23.48% 27.65% 30.03% 29.87% -
Total Cost 82,851 64,257 44,208 21,618 77,597 60,258 38,226 67.24%
-
Net Worth 617,613 621,268 610,304 630,404 621,268 624,009 620,354 -0.29%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 38,372 38,372 27,408 27,408 23,754 23,754 11,877 118.07%
Div Payout % 106.52% 154.68% 180.93% 206.02% 95.36% 151.70% 98.02% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 617,613 621,268 610,304 630,404 621,268 624,009 620,354 -0.29%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 30.30% 27.85% 25.52% 38.10% 24.30% 20.63% 24.07% -
ROE 5.83% 3.99% 2.48% 2.11% 4.01% 2.51% 1.95% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 130.11 97.48 64.97 38.22 112.20 83.09 55.10 77.04%
EPS 39.43 27.15 16.58 14.56 27.27 17.14 13.26 106.37%
DPS 42.00 42.00 30.00 30.00 26.00 26.00 13.00 118.07%
NAPS 6.76 6.80 6.68 6.90 6.80 6.83 6.79 -0.29%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 130.11 97.48 64.97 38.22 112.20 83.09 55.10 77.04%
EPS 39.43 27.15 16.58 14.56 27.27 17.14 13.26 106.37%
DPS 42.00 42.00 30.00 30.00 26.00 26.00 13.00 118.07%
NAPS 6.76 6.80 6.68 6.90 6.80 6.83 6.79 -0.29%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 9.65 9.85 9.60 9.55 8.84 9.10 8.91 -
P/RPS 7.42 10.10 14.78 24.98 7.88 10.95 16.17 -40.42%
P/EPS 24.47 36.28 57.90 65.58 32.42 53.09 67.18 -48.90%
EY 4.09 2.76 1.73 1.52 3.08 1.88 1.49 95.68%
DY 4.35 4.26 3.13 3.14 2.94 2.86 1.46 106.64%
P/NAPS 1.43 1.45 1.44 1.38 1.30 1.33 1.31 6.00%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 31/10/14 24/07/14 23/04/14 23/01/14 31/10/13 31/07/13 29/04/13 -
Price 9.52 9.75 9.70 9.50 9.40 9.05 9.10 -
P/RPS 7.32 10.00 14.93 24.85 8.38 10.89 16.51 -41.76%
P/EPS 24.15 35.91 58.50 65.24 34.48 52.80 68.61 -50.05%
EY 4.14 2.78 1.71 1.53 2.90 1.89 1.46 99.95%
DY 4.41 4.31 3.09 3.16 2.77 2.87 1.43 111.43%
P/NAPS 1.41 1.43 1.45 1.38 1.38 1.33 1.34 3.44%

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