[CHINTEK] YoY Annualized Quarter Result on 31-Aug-2011 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- 5.25%
YoY- 62.15%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 118,874 102,508 119,224 143,343 111,443 112,266 165,299 -5.34%
PBT 47,147 34,430 68,399 95,772 60,573 59,526 123,805 -14.85%
Tax -11,124 -9,519 -15,724 -19,758 -13,693 -13,211 -26,084 -13.23%
NP 36,023 24,911 52,675 76,014 46,880 46,315 97,721 -15.31%
-
NP to SH 36,023 24,911 52,675 76,014 46,880 46,315 97,721 -15.31%
-
Tax Rate 23.59% 27.65% 22.99% 20.63% 22.61% 22.19% 21.07% -
Total Cost 82,851 77,597 66,549 67,329 64,563 65,951 67,578 3.45%
-
Net Worth 617,613 621,268 615,786 595,686 535,405 523,544 502,492 3.49%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 38,372 23,754 36,545 43,854 36,546 31,979 63,953 -8.15%
Div Payout % 106.52% 95.36% 69.38% 57.69% 77.96% 69.05% 65.45% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 617,613 621,268 615,786 595,686 535,405 523,544 502,492 3.49%
NOSH 91,363 91,363 91,363 91,362 91,366 91,369 91,362 0.00%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 30.30% 24.30% 44.18% 53.03% 42.07% 41.25% 59.12% -
ROE 5.83% 4.01% 8.55% 12.76% 8.76% 8.85% 19.45% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 130.11 112.20 130.49 156.89 121.97 122.87 180.93 -5.34%
EPS 39.43 27.27 57.65 83.20 51.31 50.69 106.96 -15.31%
DPS 42.00 26.00 40.00 48.00 40.00 35.00 70.00 -8.15%
NAPS 6.76 6.80 6.74 6.52 5.86 5.73 5.50 3.49%
Adjusted Per Share Value based on latest NOSH - 91,380
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 130.11 112.20 130.49 156.89 121.98 122.88 180.93 -5.34%
EPS 39.43 27.27 57.65 83.20 51.31 50.69 106.96 -15.31%
DPS 42.00 26.00 40.00 48.00 40.00 35.00 70.00 -8.15%
NAPS 6.76 6.80 6.74 6.52 5.8602 5.7304 5.50 3.49%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 9.65 8.84 9.05 8.30 8.09 7.20 6.95 -
P/RPS 7.42 7.88 6.94 5.29 6.63 5.86 3.84 11.59%
P/EPS 24.47 32.42 15.70 9.98 15.77 14.20 6.50 24.71%
EY 4.09 3.08 6.37 10.02 6.34 7.04 15.39 -19.80%
DY 4.35 2.94 4.42 5.78 4.94 4.86 10.07 -13.04%
P/NAPS 1.43 1.30 1.34 1.27 1.38 1.26 1.26 2.13%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 9.52 9.40 9.01 8.22 8.65 7.20 5.00 -
P/RPS 7.32 8.38 6.90 5.24 7.09 5.86 2.76 17.64%
P/EPS 24.15 34.48 15.63 9.88 16.86 14.20 4.67 31.48%
EY 4.14 2.90 6.40 10.12 5.93 7.04 21.39 -23.93%
DY 4.41 2.77 4.44 5.84 4.62 4.86 14.00 -17.50%
P/NAPS 1.41 1.38 1.34 1.26 1.48 1.26 0.91 7.56%

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