[CHINTEK] YoY Annualized Quarter Result on 29-Feb-2012 [#2]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Apr-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

29-Feb-2012 [#2]

Profit Trend

QoQ- -19.98%

YoY- -18.34%

Quarter Report

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Annualized Quarter Result
Revenue	93,936	118,714	100,686	121,380	119,852	105,248	107,648	-2.24%
YoY %	-20.87%	17.91%	-17.05%	1.27%	13.88%	-2.23%	-	-
Horiz. %	87.26%	110.28%	93.53%	112.76%	111.34%	97.77%	100.00%	-
PBT	24,508	42,228	34,554	64,550	75,060	62,602	47,116	-10.31%
YoY %	-41.96%	22.21%	-46.47%	-14.00%	19.90%	32.87%	-	-
Horiz. %	52.02%	89.63%	73.34%	137.00%	159.31%	132.87%	100.00%	-
Tax	-4,258	-11,930	-10,320	-15,586	-15,098	-13,522	-12,950	-16.91%
YoY %	64.31%	-15.60%	33.79%	-3.23%	-11.66%	-4.42%	-	-
Horiz. %	32.88%	92.12%	79.69%	120.36%	116.59%	104.42%	100.00%	-
NP	20,250	30,298	24,234	48,964	59,962	49,080	34,166	-8.34%
YoY %	-33.16%	25.02%	-50.51%	-18.34%	22.17%	43.65%	-	-
Horiz. %	59.27%	88.68%	70.93%	143.31%	175.50%	143.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,250	30,298	24,234	48,964	59,962	49,080	34,166	-8.34%
YoY %	-33.16%	25.02%	-50.51%	-18.34%	22.17%	43.65%	-	-
Horiz. %	59.27%	88.68%	70.93%	143.31%	175.50%	143.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.37%	28.25%	29.87%	24.15%	20.11%	21.60%	27.49%	-
YoY %	-38.51%	-5.42%	23.69%	20.09%	-6.90%	-21.43%	-	-
Horiz. %	63.19%	102.76%	108.66%	87.85%	73.15%	78.57%	100.00%	-
Total Cost	73,686	88,416	76,452	72,416	59,890	56,168	73,482	0.04%
YoY %	-16.66%	15.65%	5.57%	20.92%	6.63%	-23.56%	-	-
Horiz. %	100.28%	120.32%	104.04%	98.55%	81.50%	76.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	629,491	610,304	620,354	604,741	572,763	542,693	499,700	3.92%
YoY %	3.14%	-1.62%	2.58%	5.58%	5.54%	8.60%	-	-
Horiz. %	125.97%	122.13%	124.15%	121.02%	114.62%	108.60%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Dividend
Div	14,618	54,817	23,754	29,232	32,885	29,236	25,578	-8.89%
YoY %	-73.33%	130.77%	-18.74%	-11.11%	12.48%	14.30%	-	-
Horiz. %	57.15%	214.31%	92.87%	114.29%	128.57%	114.30%	100.00%	-
Div Payout %	72.19%	180.93%	98.02%	59.70%	54.84%	59.57%	74.87%	-
YoY %	-60.10%	84.58%	64.19%	8.86%	-7.94%	-20.44%	-	-
Horiz. %	96.42%	241.66%	130.92%	79.74%	73.25%	79.56%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Equity
Net Worth	629,491	610,304	620,354	604,741	572,763	542,693	499,700	3.92%
YoY %	3.14%	-1.62%	2.58%	5.58%	5.54%	8.60%	-	-
Horiz. %	125.97%	122.13%	124.15%	121.02%	114.62%	108.60%	100.00%	-
NOSH	91,363	91,363	91,363	91,350	91,349	91,362	91,352	0.00%
YoY %	0.00%	0.00%	0.01%	0.00%	-0.01%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.00%	100.00%	100.01%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Ratio Analysis
NP Margin	21.56%	25.52%	24.07%	40.34%	50.03%	46.63%	31.74%	-
YoY %	-15.52%	6.02%	-40.33%	-19.37%	7.29%	46.91%	-	-
Horiz. %	67.93%	80.40%	75.83%	127.10%	157.62%	146.91%	100.00%	-
ROE	3.22%	4.96%	3.91%	8.10%	10.47%	9.04%	6.84%	-
YoY %	-35.08%	26.85%	-51.73%	-22.64%	15.82%	32.16%	-	-
Horiz. %	47.08%	72.51%	57.16%	118.42%	153.07%	132.16%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Per Share
RPS	102.82	129.94	110.20	132.87	131.20	115.20	117.84	-2.24%
YoY %	-20.87%	17.91%	-17.06%	1.27%	13.89%	-2.24%	-	-
Horiz. %	87.25%	110.27%	93.52%	112.75%	111.34%	97.76%	100.00%	-
EPS	22.16	33.16	26.52	53.60	65.64	53.72	37.40	-8.34%
YoY %	-33.17%	25.04%	-50.52%	-18.34%	22.19%	43.64%	-	-
Horiz. %	59.25%	88.66%	70.91%	143.32%	175.51%	143.64%	100.00%	-
DPS	16.00	60.00	26.00	32.00	36.00	32.00	28.00	-8.90%
YoY %	-73.33%	130.77%	-18.75%	-11.11%	12.50%	14.29%	-	-
Horiz. %	57.14%	214.29%	92.86%	114.29%	128.57%	114.29%	100.00%	-
NAPS	6.89	6.68	6.79	6.62	6.27	5.94	5.47	3.91%
YoY %	3.14%	-1.62%	2.57%	5.58%	5.56%	8.59%	-	-
Horiz. %	125.96%	122.12%	124.13%	121.02%	114.63%	108.59%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,393
RPS	102.82	129.94	110.20	132.85	131.18	115.20	117.82	-2.24%
YoY %	-20.87%	17.91%	-17.05%	1.27%	13.87%	-2.22%	-	-
Horiz. %	87.27%	110.29%	93.53%	112.76%	111.34%	97.78%	100.00%	-
EPS	22.16	33.16	26.52	53.59	65.63	53.72	37.40	-8.34%
YoY %	-33.17%	25.04%	-50.51%	-18.35%	22.17%	43.64%	-	-
Horiz. %	59.25%	88.66%	70.91%	143.29%	175.48%	143.64%	100.00%	-
DPS	16.00	60.00	26.00	32.00	35.99	32.00	28.00	-8.90%
YoY %	-73.33%	130.77%	-18.75%	-11.09%	12.47%	14.29%	-	-
Horiz. %	57.14%	214.29%	92.86%	114.29%	128.54%	114.29%	100.00%	-
NAPS	6.89	6.68	6.79	6.6191	6.2691	5.94	5.4694	3.92%
YoY %	3.14%	-1.62%	2.58%	5.58%	5.54%	8.60%	-	-
Horiz. %	125.97%	122.13%	124.15%	121.02%	114.62%	108.60%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	-
Price	9.28	9.60	8.91	9.00	8.70	7.54	6.10	-
P/RPS	9.03	7.39	8.08	6.77	6.63	6.55	5.18	9.70%
YoY %	22.19%	-8.54%	19.35%	2.11%	1.22%	26.45%	-	-
Horiz. %	174.32%	142.66%	155.98%	130.69%	127.99%	126.45%	100.00%	-
P/EPS	41.87	28.95	33.59	16.79	13.25	14.04	16.31	17.00%
YoY %	44.63%	-13.81%	100.06%	26.72%	-5.63%	-13.92%	-	-
Horiz. %	256.71%	177.50%	205.95%	102.94%	81.24%	86.08%	100.00%	-
EY	2.39	3.45	2.98	5.96	7.54	7.12	6.13	-14.52%
YoY %	-30.72%	15.77%	-50.00%	-20.95%	5.90%	16.15%	-	-
Horiz. %	38.99%	56.28%	48.61%	97.23%	123.00%	116.15%	100.00%	-
DY	1.72	6.25	2.92	3.56	4.14	4.24	4.59	-15.08%
YoY %	-72.48%	114.04%	-17.98%	-14.01%	-2.36%	-7.63%	-	-
Horiz. %	37.47%	136.17%	63.62%	77.56%	90.20%	92.37%	100.00%	-
P/NAPS	1.35	1.44	1.31	1.36	1.39	1.27	1.12	3.16%
YoY %	-6.25%	9.92%	-3.68%	-2.16%	9.45%	13.39%	-	-
Horiz. %	120.54%	128.57%	116.96%	121.43%	124.11%	113.39%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Announcement Date
Date	29/04/15	23/04/14	29/04/13	27/04/12	29/04/11	29/04/10	23/04/09	-
Price	9.26	9.70	9.10	9.00	8.48	7.70	6.50	-
P/RPS	9.01	7.47	8.26	6.77	6.46	6.68	5.52	8.50%
YoY %	20.62%	-9.56%	22.01%	4.80%	-3.29%	21.01%	-	-
Horiz. %	163.22%	135.33%	149.64%	122.64%	117.03%	121.01%	100.00%	-
P/EPS	41.78	29.25	34.31	16.79	12.92	14.33	17.38	15.73%
YoY %	42.84%	-14.75%	104.35%	29.95%	-9.84%	-17.55%	-	-
Horiz. %	240.39%	168.30%	197.41%	96.61%	74.34%	82.45%	100.00%	-
EY	2.39	3.42	2.91	5.96	7.74	6.98	5.75	-13.60%
YoY %	-30.12%	17.53%	-51.17%	-23.00%	10.89%	21.39%	-	-
Horiz. %	41.57%	59.48%	50.61%	103.65%	134.61%	121.39%	100.00%	-
DY	1.73	6.19	2.86	3.56	4.25	4.16	4.31	-14.10%
YoY %	-72.05%	116.43%	-19.66%	-16.24%	2.16%	-3.48%	-	-
Horiz. %	40.14%	143.62%	66.36%	82.60%	98.61%	96.52%	100.00%	-
P/NAPS	1.34	1.45	1.34	1.36	1.35	1.30	1.19	1.99%
YoY %	-7.59%	8.21%	-1.47%	0.74%	3.85%	9.24%	-	-
Horiz. %	112.61%	121.85%	112.61%	114.29%	113.45%	109.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos