[CHINTEK] YoY Annualized Quarter Result on 30-Nov-2011 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jan-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

30-Nov-2011 [#1]

Profit Trend

QoQ- -19.5%

YoY- -5.3%

Quarter Report

chin teck plantations berhad - 30.11.2011.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Annualized Quarter Result
Revenue	110,884	139,688	118,456	129,868	123,984	118,600	127,896	-2.34%
YoY %	-20.62%	17.92%	-8.79%	4.75%	4.54%	-7.27%	-	-
Horiz. %	86.70%	109.22%	92.62%	101.54%	96.94%	92.73%	100.00%	-
PBT	50,116	69,548	62,432	79,760	83,144	72,596	67,868	-4.92%
YoY %	-27.94%	11.40%	-21.73%	-4.07%	14.53%	6.97%	-	-
Horiz. %	73.84%	102.48%	91.99%	117.52%	122.51%	106.97%	100.00%	-
Tax	-7,672	-16,332	-16,104	-18,572	-18,532	-15,004	-16,640	-12.10%
YoY %	53.02%	-1.42%	13.29%	-0.22%	-23.51%	9.83%	-	-
Horiz. %	46.11%	98.15%	96.78%	111.61%	111.37%	90.17%	100.00%	-
NP	42,444	53,216	46,328	61,188	64,612	57,592	51,228	-3.08%
YoY %	-20.24%	14.87%	-24.29%	-5.30%	12.19%	12.42%	-	-
Horiz. %	82.85%	103.88%	90.43%	119.44%	126.13%	112.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,444	53,216	46,328	61,188	64,612	57,592	51,228	-3.08%
YoY %	-20.24%	14.87%	-24.29%	-5.30%	12.19%	12.42%	-	-
Horiz. %	82.85%	103.88%	90.43%	119.44%	126.13%	112.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.31%	23.48%	25.79%	23.28%	22.29%	20.67%	24.52%	-
YoY %	-34.80%	-8.96%	10.78%	4.44%	7.84%	-15.70%	-	-
Horiz. %	62.44%	95.76%	105.18%	94.94%	90.91%	84.30%	100.00%	-
Total Cost	68,440	86,472	72,128	68,680	59,372	61,008	76,668	-1.87%
YoY %	-20.85%	19.89%	5.02%	15.68%	-2.68%	-20.43%	-	-
Horiz. %	89.27%	112.79%	94.08%	89.58%	77.44%	79.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	633,145	630,404	625,836	607,676	571,019	541,752	504,241	3.86%
YoY %	0.43%	0.73%	2.99%	6.42%	5.40%	7.44%	-	-
Horiz. %	125.56%	125.02%	124.11%	120.51%	113.24%	107.44%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Dividend
Div	29,236	109,635	47,508	58,483	65,781	58,469	51,154	-8.89%
YoY %	-73.33%	130.77%	-18.77%	-11.09%	12.51%	14.30%	-	-
Horiz. %	57.15%	214.32%	92.87%	114.33%	128.59%	114.30%	100.00%	-
Div Payout %	68.88%	206.02%	102.55%	95.58%	101.81%	101.52%	99.86%	-
YoY %	-66.57%	100.90%	7.29%	-6.12%	0.29%	1.66%	-	-
Horiz. %	68.98%	206.31%	102.69%	95.71%	101.95%	101.66%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Equity
Net Worth	633,145	630,404	625,836	607,676	571,019	541,752	504,241	3.86%
YoY %	0.43%	0.73%	2.99%	6.42%	5.40%	7.44%	-	-
Horiz. %	125.56%	125.02%	124.11%	120.51%	113.24%	107.44%	100.00%	-
NOSH	91,363	91,363	91,363	91,379	91,363	91,357	91,348	0.00%
YoY %	0.00%	0.00%	-0.02%	0.02%	0.01%	0.01%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.03%	100.02%	100.01%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Ratio Analysis
NP Margin	38.28%	38.10%	39.11%	47.12%	52.11%	48.56%	40.05%	-
YoY %	0.47%	-2.58%	-17.00%	-9.58%	7.31%	21.25%	-	-
Horiz. %	95.58%	95.13%	97.65%	117.65%	130.11%	121.25%	100.00%	-
ROE	6.70%	8.44%	7.40%	10.07%	11.32%	10.63%	10.16%	-
YoY %	-20.62%	14.05%	-26.51%	-11.04%	6.49%	4.63%	-	-
Horiz. %	65.94%	83.07%	72.83%	99.11%	111.42%	104.63%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Per Share
RPS	121.37	152.89	129.65	142.12	135.70	129.82	140.01	-2.35%
YoY %	-20.62%	17.93%	-8.77%	4.73%	4.53%	-7.28%	-	-
Horiz. %	86.69%	109.20%	92.60%	101.51%	96.92%	92.72%	100.00%	-
EPS	46.44	58.24	50.72	66.96	70.72	63.04	56.08	-3.09%
YoY %	-20.26%	14.83%	-24.25%	-5.32%	12.18%	12.41%	-	-
Horiz. %	82.81%	103.85%	90.44%	119.40%	126.11%	112.41%	100.00%	-
DPS	32.00	120.00	52.00	64.00	72.00	64.00	56.00	-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	6.93	6.90	6.85	6.65	6.25	5.93	5.52	3.86%
YoY %	0.43%	0.73%	3.01%	6.40%	5.40%	7.43%	-	-
Horiz. %	125.54%	125.00%	124.09%	120.47%	113.22%	107.43%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 91,379
RPS	121.37	152.89	129.65	142.15	135.70	129.81	139.99	-2.34%
YoY %	-20.62%	17.93%	-8.79%	4.75%	4.54%	-7.27%	-	-
Horiz. %	86.70%	109.21%	92.61%	101.54%	96.94%	92.73%	100.00%	-
EPS	46.44	58.24	50.72	66.97	70.72	63.04	56.07	-3.09%
YoY %	-20.26%	14.83%	-24.26%	-5.30%	12.18%	12.43%	-	-
Horiz. %	82.83%	103.87%	90.46%	119.44%	126.13%	112.43%	100.00%	-
DPS	32.00	120.00	52.00	64.01	72.00	64.00	55.99	-8.89%
YoY %	-73.33%	130.77%	-18.76%	-11.10%	12.50%	14.31%	-	-
Horiz. %	57.15%	214.32%	92.87%	114.32%	128.59%	114.31%	100.00%	-
NAPS	6.93	6.90	6.85	6.6512	6.25	5.9297	5.5191	3.86%
YoY %	0.43%	0.73%	2.99%	6.42%	5.40%	7.44%	-	-
Horiz. %	125.56%	125.02%	124.11%	120.51%	113.24%	107.44%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	-
Price	9.59	9.55	8.99	8.41	8.52	7.40	5.50	-
P/RPS	7.90	6.25	6.93	5.92	6.28	5.70	3.93	12.33%
YoY %	26.40%	-9.81%	17.06%	-5.73%	10.18%	45.04%	-	-
Horiz. %	201.02%	159.03%	176.34%	150.64%	159.80%	145.04%	100.00%	-
P/EPS	20.64	16.40	17.73	12.56	12.05	11.74	9.81	13.19%
YoY %	25.85%	-7.50%	41.16%	4.23%	2.64%	19.67%	-	-
Horiz. %	210.40%	167.18%	180.73%	128.03%	122.83%	119.67%	100.00%	-
EY	4.84	6.10	5.64	7.96	8.30	8.52	10.20	-11.67%
YoY %	-20.66%	8.16%	-29.15%	-4.10%	-2.58%	-16.47%	-	-
Horiz. %	47.45%	59.80%	55.29%	78.04%	81.37%	83.53%	100.00%	-
DY	3.34	12.57	5.78	7.61	8.45	8.65	10.18	-16.94%
YoY %	-73.43%	117.47%	-24.05%	-9.94%	-2.31%	-15.03%	-	-
Horiz. %	32.81%	123.48%	56.78%	74.75%	83.01%	84.97%	100.00%	-
P/NAPS	1.38	1.38	1.31	1.26	1.36	1.25	1.00	5.51%
YoY %	0.00%	5.34%	3.97%	-7.35%	8.80%	25.00%	-	-
Horiz. %	138.00%	138.00%	131.00%	126.00%	136.00%	125.00%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	28/01/15	23/01/14	30/01/13	30/01/12	27/01/11	28/01/10	21/01/09	-
Price	9.28	9.50	8.88	8.75	8.62	7.60	5.95	-
P/RPS	7.65	6.21	6.85	6.16	6.35	5.85	4.25	10.28%
YoY %	23.19%	-9.34%	11.20%	-2.99%	8.55%	37.65%	-	-
Horiz. %	180.00%	146.12%	161.18%	144.94%	149.41%	137.65%	100.00%	-
P/EPS	19.98	16.31	17.51	13.07	12.19	12.06	10.61	11.12%
YoY %	22.50%	-6.85%	33.97%	7.22%	1.08%	13.67%	-	-
Horiz. %	188.31%	153.72%	165.03%	123.19%	114.89%	113.67%	100.00%	-
EY	5.01	6.13	5.71	7.65	8.20	8.29	9.43	-10.00%
YoY %	-18.27%	7.36%	-25.36%	-6.71%	-1.09%	-12.09%	-	-
Horiz. %	53.13%	65.01%	60.55%	81.12%	86.96%	87.91%	100.00%	-
DY	3.45	12.63	5.86	7.31	8.35	8.42	9.41	-15.39%
YoY %	-72.68%	115.53%	-19.84%	-12.46%	-0.83%	-10.52%	-	-
Horiz. %	36.66%	134.22%	62.27%	77.68%	88.74%	89.48%	100.00%	-
P/NAPS	1.34	1.38	1.30	1.32	1.38	1.28	1.08	3.65%
YoY %	-2.90%	6.15%	-1.52%	-4.35%	7.81%	18.52%	-	-
Horiz. %	124.07%	127.78%	120.37%	122.22%	127.78%	118.52%	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