[CHINTEK] QoQ Quarter Result on 29-Feb-2012 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- -39.96%
YoY- -33.58%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 29,614 29,101 29,433 28,223 32,467 38,374 45,043 -24.33%
PBT 15,608 18,684 17,440 12,335 19,940 27,451 30,791 -36.34%
Tax -4,026 -4,063 -3,868 -3,150 -4,643 -5,602 -6,607 -28.05%
NP 11,582 14,621 13,572 9,185 15,297 21,849 24,184 -38.70%
-
NP to SH 11,582 14,621 13,572 9,185 15,297 21,849 24,184 -38.70%
-
Tax Rate 25.79% 21.75% 22.18% 25.54% 23.28% 20.41% 21.46% -
Total Cost 18,032 14,480 15,861 19,038 17,170 16,525 20,859 -9.22%
-
Net Worth 625,836 615,786 618,527 605,021 607,676 595,798 595,692 3.33%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 11,877 - 21,927 - 14,620 - 27,409 -42.64%
Div Payout % 102.55% - 161.56% - 95.58% - 113.34% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 625,836 615,786 618,527 605,021 607,676 595,798 595,692 3.33%
NOSH 91,363 91,363 91,363 91,393 91,379 91,380 91,363 0.00%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 39.11% 50.24% 46.11% 32.54% 47.12% 56.94% 53.69% -
ROE 1.85% 2.37% 2.19% 1.52% 2.52% 3.67% 4.06% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 32.41 31.85 32.22 30.88 35.53 41.99 49.30 -24.33%
EPS 12.68 16.00 14.86 10.05 16.74 23.91 26.47 -38.69%
DPS 13.00 0.00 24.00 0.00 16.00 0.00 30.00 -42.64%
NAPS 6.85 6.74 6.77 6.62 6.65 6.52 6.52 3.33%
Adjusted Per Share Value based on latest NOSH - 91,393
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 32.41 31.85 32.22 30.89 35.54 42.00 49.30 -24.33%
EPS 12.68 16.00 14.86 10.05 16.74 23.91 26.47 -38.69%
DPS 13.00 0.00 24.00 0.00 16.00 0.00 30.00 -42.64%
NAPS 6.85 6.74 6.77 6.6222 6.6512 6.5212 6.5201 3.33%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 8.99 9.05 8.90 9.00 8.41 8.30 8.63 -
P/RPS 27.74 28.41 27.63 29.14 23.67 19.76 17.50 35.83%
P/EPS 70.92 56.55 59.91 89.55 50.24 34.71 32.60 67.65%
EY 1.41 1.77 1.67 1.12 1.99 2.88 3.07 -40.38%
DY 1.45 0.00 2.70 0.00 1.90 0.00 3.48 -44.12%
P/NAPS 1.31 1.34 1.31 1.36 1.26 1.27 1.32 -0.50%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 31/10/12 30/07/12 27/04/12 30/01/12 31/10/11 29/07/11 -
Price 8.88 9.01 9.15 9.00 8.75 8.22 8.63 -
P/RPS 27.40 28.29 28.40 29.14 24.63 19.57 17.50 34.72%
P/EPS 70.05 56.30 61.60 89.55 52.27 34.38 32.60 66.28%
EY 1.43 1.78 1.62 1.12 1.91 2.91 3.07 -39.82%
DY 1.46 0.00 2.62 0.00 1.83 0.00 3.48 -43.86%
P/NAPS 1.30 1.34 1.35 1.36 1.32 1.26 1.32 -1.00%

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