[CHINTEK] YoY Annualized Quarter Result on 30-Nov-2012 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jan-2013

Admission Sponsor

Sponsor

Financial Year

31-Aug-2013

Quarter

30-Nov-2012 [#1]

Profit Trend

QoQ- -12.05%

YoY- -24.29%

Quarter Report

1st quarter 30.11.2012.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Annualized Quarter Result
Revenue	111,252	110,884	139,688	118,456	129,868	123,984	118,600	-1.05%
YoY %	0.33%	-20.62%	17.92%	-8.79%	4.75%	4.54%	-	-
Horiz. %	93.80%	93.49%	117.78%	99.88%	109.50%	104.54%	100.00%	-
PBT	31,120	50,116	69,548	62,432	79,760	83,144	72,596	-13.16%
YoY %	-37.90%	-27.94%	11.40%	-21.73%	-4.07%	14.53%	-	-
Horiz. %	42.87%	69.03%	95.80%	86.00%	109.87%	114.53%	100.00%	-
Tax	-7,176	-7,672	-16,332	-16,104	-18,572	-18,532	-15,004	-11.56%
YoY %	6.47%	53.02%	-1.42%	13.29%	-0.22%	-23.51%	-	-
Horiz. %	47.83%	51.13%	108.85%	107.33%	123.78%	123.51%	100.00%	-
NP	23,944	42,444	53,216	46,328	61,188	64,612	57,592	-13.60%
YoY %	-43.59%	-20.24%	14.87%	-24.29%	-5.30%	12.19%	-	-
Horiz. %	41.58%	73.70%	92.40%	80.44%	106.24%	112.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,944	42,444	53,216	46,328	61,188	64,612	57,592	-13.60%
YoY %	-43.59%	-20.24%	14.87%	-24.29%	-5.30%	12.19%	-	-
Horiz. %	41.58%	73.70%	92.40%	80.44%	106.24%	112.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.06%	15.31%	23.48%	25.79%	23.28%	22.29%	20.67%	-
YoY %	50.62%	-34.80%	-8.96%	10.78%	4.44%	7.84%	-	-
Horiz. %	111.56%	74.07%	113.59%	124.77%	112.63%	107.84%	100.00%	-
Total Cost	87,308	68,440	86,472	72,128	68,680	59,372	61,008	6.15%
YoY %	27.57%	-20.85%	19.89%	5.02%	15.68%	-2.68%	-	-
Horiz. %	143.11%	112.18%	141.74%	118.23%	112.58%	97.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	652,331	633,145	630,404	625,836	607,676	571,019	541,752	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	29,236	29,236	109,635	47,508	58,483	65,781	58,469	-10.90%
YoY %	0.00%	-73.33%	130.77%	-18.77%	-11.09%	12.51%	-	-
Horiz. %	50.00%	50.00%	187.51%	81.25%	100.02%	112.51%	100.00%	-
Div Payout %	122.10%	68.88%	206.02%	102.55%	95.58%	101.81%	101.52%	-
YoY %	77.26%	-66.57%	100.90%	7.29%	-6.12%	0.29%	-	-
Horiz. %	120.27%	67.85%	202.94%	101.01%	94.15%	100.29%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	652,331	633,145	630,404	625,836	607,676	571,019	541,752	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,379	91,363	91,357	0.00%
YoY %	0.00%	0.00%	0.00%	-0.02%	0.02%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.02%	100.01%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	21.52%	38.28%	38.10%	39.11%	47.12%	52.11%	48.56%	-
YoY %	-43.78%	0.47%	-2.58%	-17.00%	-9.58%	7.31%	-	-
Horiz. %	44.32%	78.83%	78.46%	80.54%	97.03%	107.31%	100.00%	-
ROE	3.67%	6.70%	8.44%	7.40%	10.07%	11.32%	10.63%	-
YoY %	-45.22%	-20.62%	14.05%	-26.51%	-11.04%	6.49%	-	-
Horiz. %	34.52%	63.03%	79.40%	69.61%	94.73%	106.49%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	121.77	121.37	152.89	129.65	142.12	135.70	129.82	-1.06%
YoY %	0.33%	-20.62%	17.93%	-8.77%	4.73%	4.53%	-	-
Horiz. %	93.80%	93.49%	117.77%	99.87%	109.47%	104.53%	100.00%	-
EPS	26.20	46.44	58.24	50.72	66.96	70.72	63.04	-13.60%
YoY %	-43.58%	-20.26%	14.83%	-24.25%	-5.32%	12.18%	-	-
Horiz. %	41.56%	73.67%	92.39%	80.46%	106.22%	112.18%	100.00%	-
DPS	32.00	32.00	120.00	52.00	64.00	72.00	64.00	-10.90%
YoY %	0.00%	-73.33%	130.77%	-18.75%	-11.11%	12.50%	-	-
Horiz. %	50.00%	50.00%	187.50%	81.25%	100.00%	112.50%	100.00%	-
NAPS	7.14	6.93	6.90	6.85	6.65	6.25	5.93	3.14%
YoY %	3.03%	0.43%	0.73%	3.01%	6.40%	5.40%	-	-
Horiz. %	120.40%	116.86%	116.36%	115.51%	112.14%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	121.77	121.37	152.89	129.65	142.15	135.70	129.81	-1.05%
YoY %	0.33%	-20.62%	17.93%	-8.79%	4.75%	4.54%	-	-
Horiz. %	93.81%	93.50%	117.78%	99.88%	109.51%	104.54%	100.00%	-
EPS	26.20	46.44	58.24	50.72	66.97	70.72	63.04	-13.60%
YoY %	-43.58%	-20.26%	14.83%	-24.26%	-5.30%	12.18%	-	-
Horiz. %	41.56%	73.67%	92.39%	80.46%	106.23%	112.18%	100.00%	-
DPS	32.00	32.00	120.00	52.00	64.01	72.00	64.00	-10.90%
YoY %	0.00%	-73.33%	130.77%	-18.76%	-11.10%	12.50%	-	-
Horiz. %	50.00%	50.00%	187.50%	81.25%	100.02%	112.50%	100.00%	-
NAPS	7.14	6.93	6.90	6.85	6.6512	6.25	5.9297	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	-
Price	8.10	9.59	9.55	8.99	8.41	8.52	7.40	-
P/RPS	6.65	7.90	6.25	6.93	5.92	6.28	5.70	2.60%
YoY %	-15.82%	26.40%	-9.81%	17.06%	-5.73%	10.18%	-	-
Horiz. %	116.67%	138.60%	109.65%	121.58%	103.86%	110.18%	100.00%	-
P/EPS	30.91	20.64	16.40	17.73	12.56	12.05	11.74	17.50%
YoY %	49.76%	25.85%	-7.50%	41.16%	4.23%	2.64%	-	-
Horiz. %	263.29%	175.81%	139.69%	151.02%	106.98%	102.64%	100.00%	-
EY	3.24	4.84	6.10	5.64	7.96	8.30	8.52	-14.87%
YoY %	-33.06%	-20.66%	8.16%	-29.15%	-4.10%	-2.58%	-	-
Horiz. %	38.03%	56.81%	71.60%	66.20%	93.43%	97.42%	100.00%	-
DY	3.95	3.34	12.57	5.78	7.61	8.45	8.65	-12.24%
YoY %	18.26%	-73.43%	117.47%	-24.05%	-9.94%	-2.31%	-	-
Horiz. %	45.66%	38.61%	145.32%	66.82%	87.98%	97.69%	100.00%	-
P/NAPS	1.13	1.38	1.38	1.31	1.26	1.36	1.25	-1.66%
YoY %	-18.12%	0.00%	5.34%	3.97%	-7.35%	8.80%	-	-
Horiz. %	90.40%	110.40%	110.40%	104.80%	100.80%	108.80%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	27/01/16	28/01/15	23/01/14	30/01/13	30/01/12	27/01/11	28/01/10	-
Price	7.70	9.28	9.50	8.88	8.75	8.62	7.60	-
P/RPS	6.32	7.65	6.21	6.85	6.16	6.35	5.85	1.29%
YoY %	-17.39%	23.19%	-9.34%	11.20%	-2.99%	8.55%	-	-
Horiz. %	108.03%	130.77%	106.15%	117.09%	105.30%	108.55%	100.00%	-
P/EPS	29.38	19.98	16.31	17.51	13.07	12.19	12.06	15.99%
YoY %	47.05%	22.50%	-6.85%	33.97%	7.22%	1.08%	-	-
Horiz. %	243.62%	165.67%	135.24%	145.19%	108.37%	101.08%	100.00%	-
EY	3.40	5.01	6.13	5.71	7.65	8.20	8.29	-13.79%
YoY %	-32.14%	-18.27%	7.36%	-25.36%	-6.71%	-1.09%	-	-
Horiz. %	41.01%	60.43%	73.94%	68.88%	92.28%	98.91%	100.00%	-
DY	4.16	3.45	12.63	5.86	7.31	8.35	8.42	-11.08%
YoY %	20.58%	-72.68%	115.53%	-19.84%	-12.46%	-0.83%	-	-
Horiz. %	49.41%	40.97%	150.00%	69.60%	86.82%	99.17%	100.00%	-
P/NAPS	1.08	1.34	1.38	1.30	1.32	1.38	1.28	-2.79%
YoY %	-19.40%	-2.90%	6.15%	-1.52%	-4.35%	7.81%	-	-
Horiz. %	84.38%	104.69%	107.81%	101.56%	103.12%	107.81%	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