[CHINTEK] QoQ TTM Result on 29-Feb-2016 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
29-Feb-2016 [#2]
Profit Trend
QoQ- -37.0%
YoY- -46.48%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 126,789 108,426 103,763 101,157 108,951 104,099 104,007 17.13%
PBT 33,868 14,567 14,808 20,683 31,891 31,617 36,366 -5.52%
Tax -6,370 -2,796 -3,053 -4,091 -5,554 -5,771 -5,895 6.38%
NP 27,498 11,771 11,755 16,592 26,337 25,846 30,471 -7.87%
-
NP to SH 27,498 11,771 11,755 16,592 26,337 25,846 30,471 -7.87%
-
Tax Rate 18.81% 19.19% 20.62% 19.78% 17.42% 18.25% 16.21% -
Total Cost 99,291 96,655 92,008 84,565 82,614 78,253 73,536 27.10%
-
Net Worth 677,913 646,850 646,850 637,713 0 652,331 645,022 4.05%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div 15,531 7,309 14,620 7,311 14,620 14,618 14,618 4.95%
Div Payout % 56.48% 62.09% 124.37% 44.06% 55.51% 56.56% 47.97% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 677,913 646,850 646,850 637,713 0 652,331 645,022 4.05%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 21.69% 10.86% 11.33% 16.40% 24.17% 24.83% 29.30% -
ROE 4.06% 1.82% 1.82% 2.60% 0.00% 3.96% 4.72% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 138.78 118.68 113.57 110.72 119.25 113.94 113.84 17.14%
EPS 30.10 12.88 12.87 18.16 28.83 28.29 33.35 -7.86%
DPS 17.00 8.00 16.00 8.00 16.00 16.00 16.00 4.96%
NAPS 7.42 7.08 7.08 6.98 0.00 7.14 7.06 4.05%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 138.78 118.68 113.57 110.72 119.25 113.94 113.84 17.14%
EPS 30.10 12.88 12.87 18.16 28.83 28.29 33.35 -7.86%
DPS 17.00 8.00 16.00 8.00 16.00 16.00 16.00 4.96%
NAPS 7.42 7.08 7.08 6.98 0.00 7.14 7.06 4.05%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 7.60 7.72 7.51 7.77 7.78 8.10 8.01 -
P/RPS 5.48 6.51 6.61 7.02 6.52 7.11 7.04 -18.13%
P/EPS 25.25 59.92 58.37 42.79 26.99 28.63 24.02 4.06%
EY 3.96 1.67 1.71 2.34 3.71 3.49 4.16 -3.85%
DY 2.24 1.04 2.13 1.03 2.06 1.98 2.00 9.47%
P/NAPS 1.02 1.09 1.06 1.11 0.00 1.13 1.13 -7.85%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 23/01/17 27/10/16 28/07/16 29/04/16 - 27/01/16 29/10/15 -
Price 7.80 7.85 7.41 8.00 0.00 7.70 8.30 -
P/RPS 5.62 6.61 6.52 7.23 0.00 6.76 7.29 -18.76%
P/EPS 25.92 60.93 57.59 44.05 0.00 27.22 24.89 3.29%
EY 3.86 1.64 1.74 2.27 0.00 3.67 4.02 -3.19%
DY 2.18 1.02 2.16 1.00 0.00 2.08 1.93 10.21%
P/NAPS 1.05 1.11 1.05 1.15 0.00 1.08 1.18 -8.90%

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