[CHINTEK] QoQ TTM Result on 30-Nov-2012 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -7.05%
YoY- -34.86%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 102,508 105,018 108,877 116,371 119,224 128,497 144,107 -20.26%
PBT 34,430 41,063 53,401 64,067 68,399 77,166 90,517 -47.41%
Tax -9,519 -10,783 -13,091 -15,107 -15,724 -17,263 -20,002 -38.96%
NP 24,911 30,280 40,310 48,960 52,675 59,903 70,515 -49.93%
-
NP to SH 24,911 30,280 40,310 48,960 52,675 59,903 70,515 -49.93%
-
Tax Rate 27.65% 26.26% 24.51% 23.58% 22.99% 22.37% 22.10% -
Total Cost 77,597 74,738 68,567 67,411 66,549 68,594 73,592 3.58%
-
Net Worth 621,268 624,009 620,354 625,836 615,786 618,527 605,021 1.77%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 23,754 23,754 33,804 33,804 36,547 36,547 42,029 -31.57%
Div Payout % 95.36% 78.45% 83.86% 69.04% 69.38% 61.01% 59.60% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 621,268 624,009 620,354 625,836 615,786 618,527 605,021 1.77%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,393 -0.02%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 24.30% 28.83% 37.02% 42.07% 44.18% 46.62% 48.93% -
ROE 4.01% 4.85% 6.50% 7.82% 8.55% 9.68% 11.65% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 112.20 114.95 119.17 127.37 130.49 140.64 157.68 -20.24%
EPS 27.27 33.14 44.12 53.59 57.65 65.57 77.16 -49.91%
DPS 26.00 26.00 37.00 37.00 40.00 40.00 46.00 -31.56%
NAPS 6.80 6.83 6.79 6.85 6.74 6.77 6.62 1.79%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 112.20 114.95 119.17 127.37 130.49 140.64 157.73 -20.26%
EPS 27.27 33.14 44.12 53.59 57.65 65.57 77.18 -49.92%
DPS 26.00 26.00 37.00 37.00 40.00 40.00 46.00 -31.56%
NAPS 6.80 6.83 6.79 6.85 6.74 6.77 6.6222 1.77%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 8.84 9.10 8.91 8.99 9.05 8.90 9.00 -
P/RPS 7.88 7.92 7.48 7.06 6.94 6.33 5.71 23.88%
P/EPS 32.42 27.46 20.19 16.78 15.70 13.57 11.66 97.36%
EY 3.08 3.64 4.95 5.96 6.37 7.37 8.57 -49.35%
DY 2.94 2.86 4.15 4.12 4.42 4.49 5.11 -30.75%
P/NAPS 1.30 1.33 1.31 1.31 1.34 1.31 1.36 -2.95%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/10/13 31/07/13 29/04/13 30/01/13 31/10/12 30/07/12 27/04/12 -
Price 9.40 9.05 9.10 8.88 9.01 9.15 9.00 -
P/RPS 8.38 7.87 7.64 6.97 6.90 6.51 5.71 29.05%
P/EPS 34.48 27.31 20.63 16.57 15.63 13.96 11.66 105.61%
EY 2.90 3.66 4.85 6.03 6.40 7.17 8.57 -51.34%
DY 2.77 2.87 4.07 4.17 4.44 4.37 5.11 -33.44%
P/NAPS 1.38 1.33 1.34 1.30 1.34 1.35 1.36 0.97%

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