[CHINTEK] QoQ 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- 43.8%
YoY- 14.87%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 29,810 29,707 24,435 34,922 26,591 25,574 20,729 27.32%
PBT 13,685 12,349 3,727 17,387 12,051 5,102 1,669 305.06%
Tax -2,468 -2,691 -1,882 -4,083 -2,799 -1,560 -1,134 67.70%
NP 11,217 9,658 1,845 13,304 9,252 3,542 535 656.15%
-
NP to SH 11,217 9,658 1,845 13,304 9,252 3,542 535 656.15%
-
Tax Rate 18.03% 21.79% 50.50% 23.48% 23.23% 30.58% 67.94% -
Total Cost 18,593 20,049 22,590 21,618 17,339 22,032 20,194 -5.34%
-
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 - 10,963 - 27,408 - 11,877 - -
Div Payout % - 113.52% - 206.02% - 335.32% - -
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 37.63% 32.51% 7.55% 38.10% 34.79% 13.85% 2.58% -
ROE 1.82% 1.55% 0.30% 2.11% 1.49% 0.57% 0.09% -
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 32.63 32.52 26.74 38.22 29.10 27.99 22.69 27.32%
EPS 12.28 10.57 2.02 14.56 10.13 3.88 0.59 652.48%
DPS 0.00 12.00 0.00 30.00 0.00 13.00 0.00 -
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 32.63 32.52 26.74 38.22 29.10 27.99 22.69 27.32%
EPS 12.28 10.57 2.02 14.56 10.13 3.88 0.59 652.48%
DPS 0.00 12.00 0.00 30.00 0.00 13.00 0.00 -
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 29.58 30.29 35.89 24.98 30.37 32.51 39.27 -17.17%
P/EPS 78.60 93.18 475.38 65.58 87.29 234.73 1,521.58 -86.05%
EY 1.27 1.07 0.21 1.52 1.15 0.43 0.07 586.82%
DY 0.00 1.22 0.00 3.14 0.00 1.43 0.00 -
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 29.18 29.99 36.27 24.85 32.30 32.33 40.11 -19.06%
P/EPS 77.54 92.23 480.34 65.24 92.82 233.44 1,554.02 -86.37%
EY 1.29 1.08 0.21 1.53 1.08 0.43 0.06 668.89%
DY 0.00 1.23 0.00 3.16 0.00 1.44 0.00 -
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