[CHINTEK] YoY Annualized Quarter Result on 28-Feb-2013 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -47.69%
YoY- -50.51%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 103,824 93,936 118,714 100,686 121,380 119,852 105,248 -0.22%
PBT 15,558 24,508 42,228 34,554 64,550 75,060 62,602 -20.69%
Tax -3,576 -4,258 -11,930 -10,320 -15,586 -15,098 -13,522 -19.86%
NP 11,982 20,250 30,298 24,234 48,964 59,962 49,080 -20.92%
-
NP to SH 11,982 20,250 30,298 24,234 48,964 59,962 49,080 -20.92%
-
Tax Rate 22.98% 17.37% 28.25% 29.87% 24.15% 20.11% 21.60% -
Total Cost 91,842 73,686 88,416 76,452 72,416 59,890 56,168 8.53%
-
Net Worth 637,713 629,491 610,304 620,354 604,741 572,763 542,693 2.72%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 14,618 14,618 54,817 23,754 29,232 32,885 29,236 -10.90%
Div Payout % 122.00% 72.19% 180.93% 98.02% 59.70% 54.84% 59.57% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 637,713 629,491 610,304 620,354 604,741 572,763 542,693 2.72%
NOSH 91,363 91,363 91,363 91,363 91,350 91,349 91,362 0.00%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 11.54% 21.56% 25.52% 24.07% 40.34% 50.03% 46.63% -
ROE 1.88% 3.22% 4.96% 3.91% 8.10% 10.47% 9.04% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 113.64 102.82 129.94 110.20 132.87 131.20 115.20 -0.22%
EPS 13.12 22.16 33.16 26.52 53.60 65.64 53.72 -20.92%
DPS 16.00 16.00 60.00 26.00 32.00 36.00 32.00 -10.90%
NAPS 6.98 6.89 6.68 6.79 6.62 6.27 5.94 2.72%
Adjusted Per Share Value based on latest NOSH - 91,363
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 113.64 102.82 129.94 110.20 132.85 131.18 115.20 -0.22%
EPS 13.12 22.16 33.16 26.52 53.59 65.63 53.72 -20.92%
DPS 16.00 16.00 60.00 26.00 32.00 35.99 32.00 -10.90%
NAPS 6.98 6.89 6.68 6.79 6.6191 6.2691 5.94 2.72%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 7.77 9.28 9.60 8.91 9.00 8.70 7.54 -
P/RPS 6.84 9.03 7.39 8.08 6.77 6.63 6.55 0.72%
P/EPS 59.25 41.87 28.95 33.59 16.79 13.25 14.04 27.09%
EY 1.69 2.39 3.45 2.98 5.96 7.54 7.12 -21.29%
DY 2.06 1.72 6.25 2.92 3.56 4.14 4.24 -11.32%
P/NAPS 1.11 1.35 1.44 1.31 1.36 1.39 1.27 -2.21%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/04/16 29/04/15 23/04/14 29/04/13 27/04/12 29/04/11 29/04/10 -
Price 8.00 9.26 9.70 9.10 9.00 8.48 7.70 -
P/RPS 7.04 9.01 7.47 8.26 6.77 6.46 6.68 0.87%
P/EPS 61.00 41.78 29.25 34.31 16.79 12.92 14.33 27.27%
EY 1.64 2.39 3.42 2.91 5.96 7.74 6.98 -21.42%
DY 2.00 1.73 6.19 2.86 3.56 4.25 4.16 -11.48%
P/NAPS 1.15 1.34 1.45 1.34 1.36 1.35 1.30 -2.02%

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