[CHINTEK] QoQ 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- 47.76%
YoY- -43.88%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 20,729 29,614 29,101 29,433 28,223 32,467 38,374 -33.69%
PBT 1,669 15,608 18,684 17,440 12,335 19,940 27,451 -84.56%
Tax -1,134 -4,026 -4,063 -3,868 -3,150 -4,643 -5,602 -65.55%
NP 535 11,582 14,621 13,572 9,185 15,297 21,849 -91.58%
-
NP to SH 535 11,582 14,621 13,572 9,185 15,297 21,849 -91.58%
-
Tax Rate 67.94% 25.79% 21.75% 22.18% 25.54% 23.28% 20.41% -
Total Cost 20,194 18,032 14,480 15,861 19,038 17,170 16,525 14.31%
-
Net Worth 620,354 625,836 615,786 618,527 605,021 607,676 595,798 2.73%
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 - 21,927 - 14,620 - -
Div Payout % - 102.55% - 161.56% - 95.58% - -
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 620,354 625,836 615,786 618,527 605,021 607,676 595,798 2.73%
NOSH 91,363 91,363 91,363 91,363 91,393 91,379 91,380 -0.01%
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 2.58% 39.11% 50.24% 46.11% 32.54% 47.12% 56.94% -
ROE 0.09% 1.85% 2.37% 2.19% 1.52% 2.52% 3.67% -
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 22.69 32.41 31.85 32.22 30.88 35.53 41.99 -33.68%
EPS 0.59 12.68 16.00 14.86 10.05 16.74 23.91 -91.54%
DPS 0.00 13.00 0.00 24.00 0.00 16.00 0.00 -
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 22.69 32.41 31.85 32.22 30.89 35.54 42.00 -33.69%
EPS 0.59 12.68 16.00 14.86 10.05 16.74 23.91 -91.54%
DPS 0.00 13.00 0.00 24.00 0.00 16.00 0.00 -
NAPS 6.79 6.85 6.74 6.77 6.6222 6.6512 6.5212 2.73%
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 39.27 27.74 28.41 27.63 29.14 23.67 19.76 58.13%
P/EPS 1,521.58 70.92 56.55 59.91 89.55 50.24 34.71 1146.12%
EY 0.07 1.41 1.77 1.67 1.12 1.99 2.88 -91.62%
DY 0.00 1.45 0.00 2.70 0.00 1.90 0.00 -
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 40.11 27.40 28.29 28.40 29.14 24.63 19.57 61.42%
P/EPS 1,554.02 70.05 56.30 61.60 89.55 52.27 34.38 1171.86%
EY 0.06 1.43 1.78 1.62 1.12 1.91 2.91 -92.49%
DY 0.00 1.46 0.00 2.62 0.00 1.83 0.00 -
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