[CHINTEK] YoY Annualized Quarter Result on 31-May-2012 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jul-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

31-May-2012 [#3]

Profit Trend

QoQ- 3.62%

YoY- -29.74%

Quarter Report

Third quarter 31.5.2012.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Annualized Quarter Result
Revenue	105,148	118,752	101,222	120,164	139,958	109,658	109,594	-0.68%
YoY %	-11.46%	17.32%	-15.76%	-14.14%	27.63%	0.06%	-	-
Horiz. %	95.94%	108.36%	92.36%	109.64%	127.71%	100.06%	100.00%	-
PBT	31,281	44,617	29,838	66,286	91,094	60,992	55,124	-9.00%
YoY %	-29.89%	49.53%	-54.99%	-27.23%	49.35%	10.65%	-	-
Horiz. %	56.75%	80.94%	54.13%	120.25%	165.25%	110.65%	100.00%	-
Tax	-4,781	-11,541	-8,960	-15,548	-18,874	-13,752	-13,288	-15.65%
YoY %	58.57%	-28.81%	42.37%	17.62%	-37.25%	-3.49%	-	-
Horiz. %	35.98%	86.85%	67.43%	117.01%	142.04%	103.49%	100.00%	-
NP	26,500	33,076	20,878	50,738	72,220	47,240	41,836	-7.32%
YoY %	-19.88%	58.43%	-58.85%	-29.75%	52.88%	12.92%	-	-
Horiz. %	63.34%	79.06%	49.90%	121.28%	172.63%	112.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,500	33,076	20,878	50,738	72,220	47,240	41,836	-7.32%
YoY %	-19.88%	58.43%	-58.85%	-29.75%	52.88%	12.92%	-	-
Horiz. %	63.34%	79.06%	49.90%	121.28%	172.63%	112.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.28%	25.87%	30.03%	23.46%	20.72%	22.55%	24.11%	-
YoY %	-40.94%	-13.85%	28.01%	13.22%	-8.12%	-6.47%	-	-
Horiz. %	63.38%	107.30%	124.55%	97.30%	85.94%	93.53%	100.00%	-
Total Cost	78,648	85,676	80,344	69,425	67,738	62,418	67,758	2.51%
YoY %	-8.20%	6.64%	15.73%	2.49%	8.52%	-7.88%	-	-
Horiz. %	116.07%	126.44%	118.57%	102.46%	99.97%	92.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	645,022	621,268	624,009	618,527	595,641	549,996	520,817	3.62%
YoY %	3.82%	-0.44%	0.89%	3.84%	8.30%	5.60%	-	-
Horiz. %	123.85%	119.29%	119.81%	118.76%	114.37%	105.60%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Dividend
Div	19,490	51,163	31,672	48,726	58,467	48,726	42,640	-12.22%
YoY %	-61.91%	61.54%	-35.00%	-16.66%	19.99%	14.27%	-	-
Horiz. %	45.71%	119.99%	74.28%	114.27%	137.12%	114.27%	100.00%	-
Div Payout %	73.55%	154.68%	151.70%	96.04%	80.96%	103.15%	101.92%	-
YoY %	-52.45%	1.96%	57.96%	18.63%	-21.51%	1.21%	-	-
Horiz. %	72.16%	151.77%	148.84%	94.23%	79.43%	101.21%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Equity
Net Worth	645,022	621,268	624,009	618,527	595,641	549,996	520,817	3.62%
YoY %	3.82%	-0.44%	0.89%	3.84%	8.30%	5.60%	-	-
Horiz. %	123.85%	119.29%	119.81%	118.76%	114.37%	105.60%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,356	91,361	91,371	-0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	-0.01%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.98%	99.99%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Ratio Analysis
NP Margin	25.20%	27.85%	20.63%	42.22%	51.60%	43.08%	38.17%	-
YoY %	-9.52%	35.00%	-51.14%	-18.18%	19.78%	12.86%	-	-
Horiz. %	66.02%	72.96%	54.05%	110.61%	135.18%	112.86%	100.00%	-
ROE	4.11%	5.32%	3.35%	8.20%	12.12%	8.59%	8.03%	-
YoY %	-22.74%	58.81%	-59.15%	-32.34%	41.09%	6.97%	-	-
Horiz. %	51.18%	66.25%	41.72%	102.12%	150.93%	106.97%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Per Share
RPS	115.09	129.98	110.79	131.52	153.20	120.03	119.94	-0.68%
YoY %	-11.46%	17.32%	-15.76%	-14.15%	27.63%	0.08%	-	-
Horiz. %	95.96%	108.37%	92.37%	109.65%	127.73%	100.08%	100.00%	-
EPS	29.00	36.20	22.85	55.53	79.05	51.71	45.79	-7.32%
YoY %	-19.89%	58.42%	-58.85%	-29.75%	52.87%	12.93%	-	-
Horiz. %	63.33%	79.06%	49.90%	121.27%	172.64%	112.93%	100.00%	-
DPS	21.33	56.00	34.67	53.33	64.00	53.33	46.67	-12.22%
YoY %	-61.91%	61.52%	-34.99%	-16.67%	20.01%	14.27%	-	-
Horiz. %	45.70%	119.99%	74.29%	114.27%	137.13%	114.27%	100.00%	-
NAPS	7.06	6.80	6.83	6.77	6.52	6.02	5.70	3.62%
YoY %	3.82%	-0.44%	0.89%	3.83%	8.31%	5.61%	-	-
Horiz. %	123.86%	119.30%	119.82%	118.77%	114.39%	105.61%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	115.09	129.98	110.79	131.52	153.19	120.03	119.96	-0.68%
YoY %	-11.46%	17.32%	-15.76%	-14.15%	27.63%	0.06%	-	-
Horiz. %	95.94%	108.35%	92.36%	109.64%	127.70%	100.06%	100.00%	-
EPS	29.00	36.20	22.85	55.53	79.05	51.71	45.79	-7.32%
YoY %	-19.89%	58.42%	-58.85%	-29.75%	52.87%	12.93%	-	-
Horiz. %	63.33%	79.06%	49.90%	121.27%	172.64%	112.93%	100.00%	-
DPS	21.33	56.00	34.67	53.33	64.00	53.33	46.67	-12.22%
YoY %	-61.91%	61.52%	-34.99%	-16.67%	20.01%	14.27%	-	-
Horiz. %	45.70%	119.99%	74.29%	114.27%	137.13%	114.27%	100.00%	-
NAPS	7.06	6.80	6.83	6.77	6.5195	6.0199	5.7005	3.62%
YoY %	3.82%	-0.44%	0.89%	3.84%	8.30%	5.60%	-	-
Horiz. %	123.85%	119.29%	119.81%	118.76%	114.37%	105.60%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/15	30/05/14	31/05/13	31/05/12	31/05/11	31/05/10	29/05/09	-
Price	9.25	9.85	9.10	8.90	8.63	7.50	6.60	-
P/RPS	8.04	7.58	8.21	6.77	5.63	6.25	5.50	6.52%
YoY %	6.07%	-7.67%	21.27%	20.25%	-9.92%	13.64%	-	-
Horiz. %	146.18%	137.82%	149.27%	123.09%	102.36%	113.64%	100.00%	-
P/EPS	31.89	27.21	39.82	16.03	10.92	14.50	14.41	14.14%
YoY %	17.20%	-31.67%	148.41%	46.79%	-24.69%	0.62%	-	-
Horiz. %	221.30%	188.83%	276.34%	111.24%	75.78%	100.62%	100.00%	-
EY	3.14	3.68	2.51	6.24	9.16	6.89	6.94	-12.37%
YoY %	-14.67%	46.61%	-59.78%	-31.88%	32.95%	-0.72%	-	-
Horiz. %	45.24%	53.03%	36.17%	89.91%	131.99%	99.28%	100.00%	-
DY	2.31	5.69	3.81	5.99	7.42	7.11	7.07	-17.00%
YoY %	-59.40%	49.34%	-36.39%	-19.27%	4.36%	0.57%	-	-
Horiz. %	32.67%	80.48%	53.89%	84.72%	104.95%	100.57%	100.00%	-
P/NAPS	1.31	1.45	1.33	1.31	1.32	1.25	1.16	2.04%
YoY %	-9.66%	9.02%	1.53%	-0.76%	5.60%	7.76%	-	-
Horiz. %	112.93%	125.00%	114.66%	112.93%	113.79%	107.76%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Price Multiplier on Announcement Date
Date	30/07/15	24/07/14	31/07/13	30/07/12	29/07/11	30/07/10	31/07/09	-
Price	8.82	9.75	9.05	9.15	8.63	7.91	7.30	-
P/RPS	7.66	7.50	8.17	6.96	5.63	6.59	6.09	3.89%
YoY %	2.13%	-8.20%	17.39%	23.62%	-14.57%	8.21%	-	-
Horiz. %	125.78%	123.15%	134.15%	114.29%	92.45%	108.21%	100.00%	-
P/EPS	30.41	26.93	39.60	16.48	10.92	15.30	15.94	11.36%
YoY %	12.92%	-31.99%	140.29%	50.92%	-28.63%	-4.02%	-	-
Horiz. %	190.78%	168.95%	248.43%	103.39%	68.51%	95.98%	100.00%	-
EY	3.29	3.71	2.53	6.07	9.16	6.54	6.27	-10.18%
YoY %	-11.32%	46.64%	-58.32%	-33.73%	40.06%	4.31%	-	-
Horiz. %	52.47%	59.17%	40.35%	96.81%	146.09%	104.31%	100.00%	-
DY	2.42	5.74	3.83	5.83	7.42	6.74	6.39	-14.93%
YoY %	-57.84%	49.87%	-34.31%	-21.43%	10.09%	5.48%	-	-
Horiz. %	37.87%	89.83%	59.94%	91.24%	116.12%	105.48%	100.00%	-
P/NAPS	1.25	1.43	1.33	1.35	1.32	1.31	1.28	-0.39%
YoY %	-12.59%	7.52%	-1.48%	2.27%	0.76%	2.34%	-	-
Horiz. %	97.66%	111.72%	103.91%	105.47%	103.12%	102.34%	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