[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2013 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 59.08%
YoY- -52.71%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 89,064 59,357 34,922 102,508 75,917 50,343 29,614 108.49%
PBT 33,463 21,114 17,387 34,430 22,379 17,277 15,608 66.34%
Tax -8,656 -5,965 -4,083 -9,519 -6,720 -5,160 -4,026 66.66%
NP 24,807 15,149 13,304 24,911 15,659 12,117 11,582 66.23%
-
NP to SH 24,807 15,149 13,304 24,911 15,659 12,117 11,582 66.23%
-
Tax Rate 25.87% 28.25% 23.48% 27.65% 30.03% 29.87% 25.79% -
Total Cost 64,257 44,208 21,618 77,597 60,258 38,226 18,032 133.48%
-
Net Worth 621,268 610,304 630,404 621,268 624,009 620,354 625,836 -0.48%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 38,372 27,408 27,408 23,754 23,754 11,877 11,877 118.70%
Div Payout % 154.68% 180.93% 206.02% 95.36% 151.70% 98.02% 102.55% -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 621,268 610,304 630,404 621,268 624,009 620,354 625,836 -0.48%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 27.85% 25.52% 38.10% 24.30% 20.63% 24.07% 39.11% -
ROE 3.99% 2.48% 2.11% 4.01% 2.51% 1.95% 1.85% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 97.48 64.97 38.22 112.20 83.09 55.10 32.41 108.50%
EPS 27.15 16.58 14.56 27.27 17.14 13.26 12.68 66.20%
DPS 42.00 30.00 30.00 26.00 26.00 13.00 13.00 118.69%
NAPS 6.80 6.68 6.90 6.80 6.83 6.79 6.85 -0.48%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 97.48 64.97 38.22 112.20 83.09 55.10 32.41 108.50%
EPS 27.15 16.58 14.56 27.27 17.14 13.26 12.68 66.20%
DPS 42.00 30.00 30.00 26.00 26.00 13.00 13.00 118.69%
NAPS 6.80 6.68 6.90 6.80 6.83 6.79 6.85 -0.48%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 9.85 9.60 9.55 8.84 9.10 8.91 8.99 -
P/RPS 10.10 14.78 24.98 7.88 10.95 16.17 27.74 -49.04%
P/EPS 36.28 57.90 65.58 32.42 53.09 67.18 70.92 -36.06%
EY 2.76 1.73 1.52 3.08 1.88 1.49 1.41 56.54%
DY 4.26 3.13 3.14 2.94 2.86 1.46 1.45 105.26%
P/NAPS 1.45 1.44 1.38 1.30 1.33 1.31 1.31 7.01%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 23/04/14 23/01/14 31/10/13 31/07/13 29/04/13 30/01/13 -
Price 9.75 9.70 9.50 9.40 9.05 9.10 8.88 -
P/RPS 10.00 14.93 24.85 8.38 10.89 16.51 27.40 -48.96%
P/EPS 35.91 58.50 65.24 34.48 52.80 68.61 70.05 -35.97%
EY 2.78 1.71 1.53 2.90 1.89 1.46 1.43 55.82%
DY 4.31 3.09 3.16 2.77 2.87 1.43 1.46 105.92%
P/NAPS 1.43 1.45 1.38 1.38 1.33 1.34 1.30 6.56%

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