[CHINTEK] QoQ TTM 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- -15.05%
YoY- -8.71%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 108,877 116,371 119,224 128,497 144,107 144,814 143,343 -16.76%
PBT 53,401 64,067 68,399 77,166 90,517 94,926 95,772 -32.27%
Tax -13,091 -15,107 -15,724 -17,263 -20,002 -19,768 -19,758 -24.01%
NP 40,310 48,960 52,675 59,903 70,515 75,158 76,014 -34.50%
-
NP to SH 40,310 48,960 52,675 59,903 70,515 75,158 76,014 -34.50%
-
Tax Rate 24.51% 23.58% 22.99% 22.37% 22.10% 20.82% 20.63% -
Total Cost 68,567 67,411 66,549 68,594 73,592 69,656 67,329 1.22%
-
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 33,804 33,804 36,547 36,547 42,029 42,029 43,854 -15.94%
Div Payout % 83.86% 69.04% 69.38% 61.01% 59.60% 55.92% 57.69% -
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 37.02% 42.07% 44.18% 46.62% 48.93% 51.90% 53.03% -
ROE 6.50% 7.82% 8.55% 9.68% 11.65% 12.37% 12.76% -
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 119.17 127.37 130.49 140.64 157.68 158.47 156.86 -16.75%
EPS 44.12 53.59 57.65 65.57 77.16 82.25 83.18 -34.49%
DPS 37.00 37.00 40.00 40.00 46.00 46.00 48.00 -15.94%
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 119.17 127.37 130.49 140.64 157.73 158.50 156.89 -16.76%
EPS 44.12 53.59 57.65 65.57 77.18 82.26 83.20 -34.51%
DPS 37.00 37.00 40.00 40.00 46.00 46.00 48.00 -15.94%
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 7.48 7.06 6.94 6.33 5.71 5.31 5.29 26.00%
P/EPS 20.19 16.78 15.70 13.57 11.66 10.23 9.98 60.02%
EY 4.95 5.96 6.37 7.37 8.57 9.78 10.02 -37.53%
DY 4.15 4.12 4.42 4.49 5.11 5.47 5.78 -19.83%
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 7.64 6.97 6.90 6.51 5.71 5.52 5.24 28.60%
P/EPS 20.63 16.57 15.63 13.96 11.66 10.64 9.88 63.43%
EY 4.85 6.03 6.40 7.17 8.57 9.40 10.12 -38.78%
DY 4.07 4.17 4.44 4.37 5.11 5.26 5.84 -21.41%
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