[CHINTEK] QoQ Quarter Result on 31-May-2013 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 562.06%
YoY- -73.9%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 24,435 34,922 26,591 25,574 20,729 29,614 29,101 -11.02%
PBT 3,727 17,387 12,051 5,102 1,669 15,608 18,684 -65.96%
Tax -1,882 -4,083 -2,799 -1,560 -1,134 -4,026 -4,063 -40.21%
NP 1,845 13,304 9,252 3,542 535 11,582 14,621 -74.93%
-
NP to SH 1,845 13,304 9,252 3,542 535 11,582 14,621 -74.93%
-
Tax Rate 50.50% 23.48% 23.23% 30.58% 67.94% 25.79% 21.75% -
Total Cost 22,590 21,618 17,339 22,032 20,194 18,032 14,480 34.62%
-
Net Worth 610,304 630,404 621,268 624,009 620,354 625,836 615,786 -0.59%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - 27,408 - 11,877 - 11,877 - -
Div Payout % - 206.02% - 335.32% - 102.55% - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 610,304 630,404 621,268 624,009 620,354 625,836 615,786 -0.59%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 7.55% 38.10% 34.79% 13.85% 2.58% 39.11% 50.24% -
ROE 0.30% 2.11% 1.49% 0.57% 0.09% 1.85% 2.37% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 26.74 38.22 29.10 27.99 22.69 32.41 31.85 -11.03%
EPS 2.02 14.56 10.13 3.88 0.59 12.68 16.00 -74.92%
DPS 0.00 30.00 0.00 13.00 0.00 13.00 0.00 -
NAPS 6.68 6.90 6.80 6.83 6.79 6.85 6.74 -0.59%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 26.74 38.22 29.10 27.99 22.69 32.41 31.85 -11.03%
EPS 2.02 14.56 10.13 3.88 0.59 12.68 16.00 -74.92%
DPS 0.00 30.00 0.00 13.00 0.00 13.00 0.00 -
NAPS 6.68 6.90 6.80 6.83 6.79 6.85 6.74 -0.59%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 9.60 9.55 8.84 9.10 8.91 8.99 9.05 -
P/RPS 35.89 24.98 30.37 32.51 39.27 27.74 28.41 16.91%
P/EPS 475.38 65.58 87.29 234.73 1,521.58 70.92 56.55 315.04%
EY 0.21 1.52 1.15 0.43 0.07 1.41 1.77 -75.94%
DY 0.00 3.14 0.00 1.43 0.00 1.45 0.00 -
P/NAPS 1.44 1.38 1.30 1.33 1.31 1.31 1.34 4.92%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 23/04/14 23/01/14 31/10/13 31/07/13 29/04/13 30/01/13 31/10/12 -
Price 9.70 9.50 9.40 9.05 9.10 8.88 9.01 -
P/RPS 36.27 24.85 32.30 32.33 40.11 27.40 28.29 18.07%
P/EPS 480.34 65.24 92.82 233.44 1,554.02 70.05 56.30 319.17%
EY 0.21 1.53 1.08 0.43 0.06 1.43 1.78 -76.03%
DY 0.00 3.16 0.00 1.44 0.00 1.46 0.00 -
P/NAPS 1.45 1.38 1.38 1.33 1.34 1.30 1.34 5.41%

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