[CHINTEK] YoY Annual (Unaudited) Result on 31-Aug-2015 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
YoY- -15.41%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 149,924 148,646 112,140 104,007 118,874 102,508 119,224 3.89%
PBT 83,709 52,590 22,348 36,366 47,147 34,430 68,399 3.42%
Tax -11,559 -12,052 -4,596 -5,895 -11,124 -9,519 -15,724 -4.99%
NP 72,150 40,538 17,752 30,471 36,023 24,911 52,675 5.38%
-
NP to SH 72,150 40,538 17,752 30,471 36,023 24,911 52,675 5.38%
-
Tax Rate 13.81% 22.92% 20.57% 16.21% 23.59% 27.65% 22.99% -
Total Cost 77,774 108,108 94,388 73,536 82,851 77,597 66,549 2.63%
-
Net Worth 695,272 696,186 646,850 645,022 617,613 621,268 615,786 2.04%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 27,408 17,358 14,618 14,618 38,372 23,754 36,545 -4.67%
Div Payout % 37.99% 42.82% 82.35% 47.97% 106.52% 95.36% 69.38% -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 695,272 696,186 646,850 645,022 617,613 621,268 615,786 2.04%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 48.12% 27.27% 15.83% 29.30% 30.30% 24.30% 44.18% -
ROE 10.38% 5.82% 2.74% 4.72% 5.83% 4.01% 8.55% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 164.10 162.70 122.74 113.84 130.11 112.20 130.49 3.89%
EPS 78.97 44.37 19.43 33.35 39.43 27.27 57.65 5.38%
DPS 30.00 19.00 16.00 16.00 42.00 26.00 40.00 -4.67%
NAPS 7.61 7.62 7.08 7.06 6.76 6.80 6.74 2.04%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 164.10 162.70 122.74 113.84 130.11 112.20 130.49 3.89%
EPS 78.97 44.37 19.43 33.35 39.43 27.27 57.65 5.38%
DPS 30.00 19.00 16.00 16.00 42.00 26.00 40.00 -4.67%
NAPS 7.61 7.62 7.08 7.06 6.76 6.80 6.74 2.04%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 7.58 7.85 7.72 8.01 9.65 8.84 9.05 -
P/RPS 4.62 4.82 6.29 7.04 7.42 7.88 6.94 -6.55%
P/EPS 9.60 17.69 39.73 24.02 24.47 32.42 15.70 -7.86%
EY 10.42 5.65 2.52 4.16 4.09 3.08 6.37 8.54%
DY 3.96 2.42 2.07 2.00 4.35 2.94 4.42 -1.81%
P/NAPS 1.00 1.03 1.09 1.13 1.43 1.30 1.34 -4.75%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/10/18 30/10/17 27/10/16 29/10/15 31/10/14 31/10/13 31/10/12 -
Price 7.00 7.80 7.85 8.30 9.52 9.40 9.01 -
P/RPS 4.27 4.79 6.40 7.29 7.32 8.38 6.90 -7.68%
P/EPS 8.86 17.58 40.40 24.89 24.15 34.48 15.63 -9.02%
EY 11.28 5.69 2.48 4.02 4.14 2.90 6.40 9.90%
DY 4.29 2.44 2.04 1.93 4.41 2.77 4.44 -0.57%
P/NAPS 0.92 1.02 1.11 1.18 1.41 1.38 1.34 -6.07%

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