[CHINTEK] YoY Annualized Quarter Result on 28-Feb-2015 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- -52.29%
YoY- -33.16%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 160,060 103,824 103,824 93,936 118,714 100,686 121,380 5.68%
PBT 60,522 15,558 15,558 24,508 42,228 34,554 64,550 -1.27%
Tax -12,840 -3,576 -3,576 -4,258 -11,930 -10,320 -15,586 -3.79%
NP 47,682 11,982 11,982 20,250 30,298 24,234 48,964 -0.52%
-
NP to SH 47,682 11,982 11,982 20,250 30,298 24,234 48,964 -0.52%
-
Tax Rate 21.22% 22.98% 22.98% 17.37% 28.25% 29.87% 24.15% -
Total Cost 112,378 91,842 91,842 73,686 88,416 76,452 72,416 9.18%
-
Net Worth 685,222 0 637,713 629,491 610,304 620,354 604,741 2.52%
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 16,445 14,618 14,618 14,618 54,817 23,754 29,232 -10.86%
Div Payout % 34.49% 122.00% 122.00% 72.19% 180.93% 98.02% 59.70% -
Equity
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 685,222 0 637,713 629,491 610,304 620,354 604,741 2.52%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,350 0.00%
Ratio Analysis
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 29.79% 11.54% 11.54% 21.56% 25.52% 24.07% 40.34% -
ROE 6.96% 0.00% 1.88% 3.22% 4.96% 3.91% 8.10% -
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 175.19 113.64 113.64 102.82 129.94 110.20 132.87 5.68%
EPS 52.18 13.12 13.12 22.16 33.16 26.52 53.60 -0.53%
DPS 18.00 16.00 16.00 16.00 60.00 26.00 32.00 -10.86%
NAPS 7.50 0.00 6.98 6.89 6.68 6.79 6.62 2.52%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 175.19 113.64 113.64 102.82 129.94 110.20 132.85 5.68%
EPS 52.18 13.12 13.12 22.16 33.16 26.52 53.59 -0.53%
DPS 18.00 16.00 16.00 16.00 60.00 26.00 32.00 -10.86%
NAPS 7.50 0.00 6.98 6.89 6.68 6.79 6.6191 2.52%
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 8.02 7.78 7.77 9.28 9.60 8.91 9.00 -
P/RPS 4.58 6.85 6.84 9.03 7.39 8.08 6.77 -7.51%
P/EPS 15.37 59.32 59.25 41.87 28.95 33.59 16.79 -1.75%
EY 6.51 1.69 1.69 2.39 3.45 2.98 5.96 1.78%
DY 2.24 2.06 2.06 1.72 6.25 2.92 3.56 -8.84%
P/NAPS 1.07 0.00 1.11 1.35 1.44 1.31 1.36 -4.68%
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/04/17 - 29/04/16 29/04/15 23/04/14 29/04/13 27/04/12 -
Price 8.05 0.00 8.00 9.26 9.70 9.10 9.00 -
P/RPS 4.59 0.00 7.04 9.01 7.47 8.26 6.77 -7.47%
P/EPS 15.42 0.00 61.00 41.78 29.25 34.31 16.79 -1.68%
EY 6.48 0.00 1.64 2.39 3.42 2.91 5.96 1.68%
DY 2.24 0.00 2.00 1.73 6.19 2.86 3.56 -8.84%
P/NAPS 1.07 0.00 1.15 1.34 1.45 1.34 1.36 -4.68%

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