[CHINTEK] QoQ TTM Result on 30-Nov-2011 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -1.13%
YoY- 54.53%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 119,224 128,497 144,107 144,814 143,343 134,168 118,745 0.26%
PBT 68,399 77,166 90,517 94,926 95,772 83,150 66,802 1.58%
Tax -15,724 -17,263 -20,002 -19,768 -19,758 -17,535 -14,481 5.61%
NP 52,675 59,903 70,515 75,158 76,014 65,615 52,321 0.44%
-
NP to SH 52,675 59,903 70,515 75,158 76,014 65,615 52,321 0.44%
-
Tax Rate 22.99% 22.37% 22.10% 20.82% 20.63% 21.09% 21.68% -
Total Cost 66,549 68,594 73,592 69,656 67,329 68,553 66,424 0.12%
-
Net Worth 615,786 618,527 605,021 607,676 595,798 595,692 572,665 4.93%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 36,547 36,547 42,029 42,029 43,854 43,854 38,371 -3.18%
Div Payout % 69.38% 61.01% 59.60% 55.92% 57.69% 66.84% 73.34% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 615,786 618,527 605,021 607,676 595,798 595,692 572,665 4.93%
NOSH 91,363 91,363 91,393 91,379 91,380 91,363 91,334 0.02%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 44.18% 46.62% 48.93% 51.90% 53.03% 48.91% 44.06% -
ROE 8.55% 9.68% 11.65% 12.37% 12.76% 11.01% 9.14% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 130.49 140.64 157.68 158.47 156.86 146.85 130.01 0.24%
EPS 57.65 65.57 77.16 82.25 83.18 71.82 57.29 0.41%
DPS 40.00 40.00 46.00 46.00 48.00 48.00 42.00 -3.18%
NAPS 6.74 6.77 6.62 6.65 6.52 6.52 6.27 4.91%
Adjusted Per Share Value based on latest NOSH - 91,379
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 130.49 140.64 157.73 158.50 156.89 146.85 129.97 0.26%
EPS 57.65 65.57 77.18 82.26 83.20 71.82 57.27 0.43%
DPS 40.00 40.00 46.00 46.00 48.00 48.00 42.00 -3.18%
NAPS 6.74 6.77 6.6222 6.6512 6.5212 6.5201 6.268 4.93%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 9.05 8.90 9.00 8.41 8.30 8.63 8.70 -
P/RPS 6.94 6.33 5.71 5.31 5.29 5.88 6.69 2.46%
P/EPS 15.70 13.57 11.66 10.23 9.98 12.02 15.19 2.21%
EY 6.37 7.37 8.57 9.78 10.02 8.32 6.58 -2.12%
DY 4.42 4.49 5.11 5.47 5.78 5.56 4.83 -5.71%
P/NAPS 1.34 1.31 1.36 1.26 1.27 1.32 1.39 -2.40%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 30/07/12 27/04/12 30/01/12 31/10/11 29/07/11 29/04/11 -
Price 9.01 9.15 9.00 8.75 8.22 8.63 8.48 -
P/RPS 6.90 6.51 5.71 5.52 5.24 5.88 6.52 3.83%
P/EPS 15.63 13.96 11.66 10.64 9.88 12.02 14.80 3.68%
EY 6.40 7.17 8.57 9.40 10.12 8.32 6.76 -3.56%
DY 4.44 4.37 5.11 5.26 5.84 5.56 4.95 -6.96%
P/NAPS 1.34 1.35 1.36 1.32 1.26 1.32 1.35 -0.49%

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