[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2012 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 55.44%
YoY- -29.74%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 50,343 29,614 119,224 90,123 60,690 32,467 143,343 -50.25%
PBT 17,277 15,608 68,399 49,715 32,275 19,940 95,772 -68.10%
Tax -5,160 -4,026 -15,724 -11,661 -7,793 -4,643 -19,758 -59.17%
NP 12,117 11,582 52,675 38,054 24,482 15,297 76,014 -70.63%
-
NP to SH 12,117 11,582 52,675 38,054 24,482 15,297 76,014 -70.63%
-
Tax Rate 29.87% 25.79% 22.99% 23.46% 24.15% 23.28% 20.63% -
Total Cost 38,226 18,032 66,549 52,069 36,208 17,170 67,329 -31.45%
-
Net Worth 620,354 625,836 615,786 618,527 604,741 607,676 595,686 2.74%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 11,877 11,877 36,545 36,545 14,616 14,620 43,854 -58.17%
Div Payout % 98.02% 102.55% 69.38% 96.04% 59.70% 95.58% 57.69% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 620,354 625,836 615,786 618,527 604,741 607,676 595,686 2.74%
NOSH 91,363 91,363 91,363 91,363 91,350 91,379 91,362 0.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 24.07% 39.11% 44.18% 42.22% 40.34% 47.12% 53.03% -
ROE 1.95% 1.85% 8.55% 6.15% 4.05% 2.52% 12.76% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 55.10 32.41 130.49 98.64 66.44 35.53 156.89 -50.25%
EPS 13.26 12.68 57.65 41.65 26.80 16.74 83.20 -70.63%
DPS 13.00 13.00 40.00 40.00 16.00 16.00 48.00 -58.17%
NAPS 6.79 6.85 6.74 6.77 6.62 6.65 6.52 2.74%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 55.10 32.41 130.49 98.64 66.43 35.54 156.89 -50.25%
EPS 13.26 12.68 57.65 41.65 26.80 16.74 83.20 -70.63%
DPS 13.00 13.00 40.00 40.00 16.00 16.00 48.00 -58.17%
NAPS 6.79 6.85 6.74 6.77 6.6191 6.6512 6.52 2.74%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 8.91 8.99 9.05 8.90 9.00 8.41 8.30 -
P/RPS 16.17 27.74 6.94 9.02 13.55 23.67 5.29 110.76%
P/EPS 67.18 70.92 15.70 21.37 33.58 50.24 9.98 256.92%
EY 1.49 1.41 6.37 4.68 2.98 1.99 10.02 -71.96%
DY 1.46 1.45 4.42 4.49 1.78 1.90 5.78 -60.07%
P/NAPS 1.31 1.31 1.34 1.31 1.36 1.26 1.27 2.09%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 30/01/13 31/10/12 30/07/12 27/04/12 30/01/12 31/10/11 -
Price 9.10 8.88 9.01 9.15 9.00 8.75 8.22 -
P/RPS 16.51 27.40 6.90 9.28 13.55 24.63 5.24 115.07%
P/EPS 68.61 70.05 15.63 21.97 33.58 52.27 9.88 264.41%
EY 1.46 1.43 6.40 4.55 2.98 1.91 10.12 -72.52%
DY 1.43 1.46 4.44 4.37 1.78 1.83 5.84 -60.89%
P/NAPS 1.34 1.30 1.34 1.35 1.36 1.32 1.26 4.19%

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