[CHINTEK] YoY Annualized Quarter Result on 31-May-2013 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -13.85%
YoY- -58.85%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 106,218 105,148 118,752 101,222 120,164 139,958 109,658 -0.52%
PBT 19,745 31,281 44,617 29,838 66,286 91,094 60,992 -17.12%
Tax -4,078 -4,781 -11,541 -8,960 -15,548 -18,874 -13,752 -18.32%
NP 15,666 26,500 33,076 20,878 50,738 72,220 47,240 -16.78%
-
NP to SH 15,666 26,500 33,076 20,878 50,738 72,220 47,240 -16.78%
-
Tax Rate 20.65% 15.28% 25.87% 30.03% 23.46% 20.72% 22.55% -
Total Cost 90,552 78,648 85,676 80,344 69,425 67,738 62,418 6.39%
-
Net Worth 646,850 645,022 621,268 624,009 618,527 595,641 549,996 2.73%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 19,490 19,490 51,163 31,672 48,726 58,467 48,726 -14.15%
Div Payout % 124.41% 73.55% 154.68% 151.70% 96.04% 80.96% 103.15% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 646,850 645,022 621,268 624,009 618,527 595,641 549,996 2.73%
NOSH 91,363 91,363 91,363 91,363 91,363 91,356 91,361 0.00%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 14.75% 25.20% 27.85% 20.63% 42.22% 51.60% 43.08% -
ROE 2.42% 4.11% 5.32% 3.35% 8.20% 12.12% 8.59% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 116.26 115.09 129.98 110.79 131.52 153.20 120.03 -0.52%
EPS 17.15 29.00 36.20 22.85 55.53 79.05 51.71 -16.78%
DPS 21.33 21.33 56.00 34.67 53.33 64.00 53.33 -14.15%
NAPS 7.08 7.06 6.80 6.83 6.77 6.52 6.02 2.73%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 116.26 115.09 129.98 110.79 131.52 153.19 120.03 -0.52%
EPS 17.15 29.00 36.20 22.85 55.53 79.05 51.71 -16.78%
DPS 21.33 21.33 56.00 34.67 53.33 64.00 53.33 -14.15%
NAPS 7.08 7.06 6.80 6.83 6.77 6.5195 6.0199 2.73%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 7.51 9.25 9.85 9.10 8.90 8.63 7.50 -
P/RPS 6.46 8.04 7.58 8.21 6.77 5.63 6.25 0.55%
P/EPS 43.80 31.89 27.21 39.82 16.03 10.92 14.50 20.21%
EY 2.28 3.14 3.68 2.51 6.24 9.16 6.89 -16.81%
DY 2.84 2.31 5.69 3.81 5.99 7.42 7.11 -14.17%
P/NAPS 1.06 1.31 1.45 1.33 1.31 1.32 1.25 -2.70%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 24/07/14 31/07/13 30/07/12 29/07/11 30/07/10 -
Price 7.41 8.82 9.75 9.05 9.15 8.63 7.91 -
P/RPS 6.37 7.66 7.50 8.17 6.96 5.63 6.59 -0.56%
P/EPS 43.21 30.41 26.93 39.60 16.48 10.92 15.30 18.87%
EY 2.31 3.29 3.71 2.53 6.07 9.16 6.54 -15.91%
DY 2.88 2.42 5.74 3.83 5.83 7.42 6.74 -13.20%
P/NAPS 1.05 1.25 1.43 1.33 1.35 1.32 1.31 -3.61%

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