[CHINTEK] YoY Annualized Quarter Result on 31-Aug-2012 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 3.82%
YoY- -30.7%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 104,007 118,874 102,508 119,224 143,343 111,443 112,266 -1.26%
PBT 36,366 47,147 34,430 68,399 95,772 60,573 59,526 -7.88%
Tax -5,895 -11,124 -9,519 -15,724 -19,758 -13,693 -13,211 -12.57%
NP 30,471 36,023 24,911 52,675 76,014 46,880 46,315 -6.73%
-
NP to SH 30,471 36,023 24,911 52,675 76,014 46,880 46,315 -6.73%
-
Tax Rate 16.21% 23.59% 27.65% 22.99% 20.63% 22.61% 22.19% -
Total Cost 73,536 82,851 77,597 66,549 67,329 64,563 65,951 1.83%
-
Net Worth 645,022 617,613 621,268 615,786 595,686 535,405 523,544 3.53%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 14,618 38,372 23,754 36,545 43,854 36,546 31,979 -12.22%
Div Payout % 47.97% 106.52% 95.36% 69.38% 57.69% 77.96% 69.05% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 645,022 617,613 621,268 615,786 595,686 535,405 523,544 3.53%
NOSH 91,363 91,363 91,363 91,363 91,362 91,366 91,369 -0.00%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 29.30% 30.30% 24.30% 44.18% 53.03% 42.07% 41.25% -
ROE 4.72% 5.83% 4.01% 8.55% 12.76% 8.76% 8.85% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 113.84 130.11 112.20 130.49 156.89 121.97 122.87 -1.26%
EPS 33.35 39.43 27.27 57.65 83.20 51.31 50.69 -6.73%
DPS 16.00 42.00 26.00 40.00 48.00 40.00 35.00 -12.22%
NAPS 7.06 6.76 6.80 6.74 6.52 5.86 5.73 3.53%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 113.84 130.11 112.20 130.49 156.89 121.98 122.88 -1.26%
EPS 33.35 39.43 27.27 57.65 83.20 51.31 50.69 -6.73%
DPS 16.00 42.00 26.00 40.00 48.00 40.00 35.00 -12.22%
NAPS 7.06 6.76 6.80 6.74 6.52 5.8602 5.7304 3.53%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 8.01 9.65 8.84 9.05 8.30 8.09 7.20 -
P/RPS 7.04 7.42 7.88 6.94 5.29 6.63 5.86 3.10%
P/EPS 24.02 24.47 32.42 15.70 9.98 15.77 14.20 9.15%
EY 4.16 4.09 3.08 6.37 10.02 6.34 7.04 -8.39%
DY 2.00 4.35 2.94 4.42 5.78 4.94 4.86 -13.74%
P/NAPS 1.13 1.43 1.30 1.34 1.27 1.38 1.26 -1.79%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 29/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 8.30 9.52 9.40 9.01 8.22 8.65 7.20 -
P/RPS 7.29 7.32 8.38 6.90 5.24 7.09 5.86 3.70%
P/EPS 24.89 24.15 34.48 15.63 9.88 16.86 14.20 9.80%
EY 4.02 4.14 2.90 6.40 10.12 5.93 7.04 -8.91%
DY 1.93 4.41 2.77 4.44 5.84 4.62 4.86 -14.25%
P/NAPS 1.18 1.41 1.38 1.34 1.26 1.48 1.26 -1.08%

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