[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2016 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- 96.13%
YoY- -40.88%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 80,030 42,462 112,140 79,664 51,912 51,912 27,813 133.02%
PBT 30,261 19,300 22,348 14,809 7,779 7,779 7,780 196.60%
Tax -6,420 -3,568 -4,596 -3,059 -1,788 -1,788 -1,794 177.46%
NP 23,841 15,732 17,752 11,750 5,991 5,991 5,986 202.28%
-
NP to SH 23,841 15,732 17,752 11,750 5,991 5,991 5,986 202.28%
-
Tax Rate 21.22% 18.49% 20.57% 20.66% 22.98% 22.98% 23.06% -
Total Cost 56,189 26,730 94,388 67,914 45,921 45,921 21,827 113.16%
-
Net Worth 685,222 677,913 646,850 646,850 637,713 0 652,331 4.01%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Div 8,222 8,222 14,618 14,618 7,309 7,309 7,309 9.87%
Div Payout % 34.49% 52.27% 82.35% 124.41% 122.00% 122.00% 122.10% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Net Worth 685,222 677,913 646,850 646,850 637,713 0 652,331 4.01%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
NP Margin 29.79% 37.05% 15.83% 14.75% 11.54% 11.54% 21.52% -
ROE 3.48% 2.32% 2.74% 1.82% 0.94% 0.00% 0.92% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 87.60 46.48 122.74 87.20 56.82 56.82 30.44 133.04%
EPS 26.09 17.22 19.43 12.86 6.56 6.56 6.55 202.30%
DPS 9.00 9.00 16.00 16.00 8.00 8.00 8.00 9.88%
NAPS 7.50 7.42 7.08 7.08 6.98 0.00 7.14 4.01%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 87.60 46.48 122.74 87.20 56.82 56.82 30.44 133.04%
EPS 26.09 17.22 19.43 12.86 6.56 6.56 6.55 202.30%
DPS 9.00 9.00 16.00 16.00 8.00 8.00 8.00 9.88%
NAPS 7.50 7.42 7.08 7.08 6.98 0.00 7.14 4.01%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 -
Price 8.02 7.60 7.72 7.51 7.77 7.78 8.10 -
P/RPS 9.16 16.35 6.29 8.61 13.67 13.69 26.61 -57.41%
P/EPS 30.73 44.14 39.73 58.39 118.49 118.65 123.63 -67.18%
EY 3.25 2.27 2.52 1.71 0.84 0.84 0.81 204.07%
DY 1.12 1.18 2.07 2.13 1.03 1.03 0.99 10.37%
P/NAPS 1.07 1.02 1.09 1.06 1.11 0.00 1.13 -4.27%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/04/17 23/01/17 27/10/16 28/07/16 29/04/16 - 27/01/16 -
Price 8.05 7.80 7.85 7.41 8.00 0.00 7.70 -
P/RPS 9.19 16.78 6.40 8.50 14.08 0.00 25.29 -55.52%
P/EPS 30.85 45.30 40.40 57.62 122.00 0.00 117.52 -65.71%
EY 3.24 2.21 2.48 1.74 0.82 0.00 0.85 191.84%
DY 1.12 1.15 2.04 2.16 1.00 0.00 1.04 6.11%
P/NAPS 1.07 1.05 1.11 1.05 1.15 0.00 1.08 -0.74%

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