[CHINTEK] YoY Annualized Quarter Result on 31-May-2014 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

24-Jul-2014

Admission Sponsor

Sponsor

Financial Year

31-Aug-2014

Quarter

31-May-2014 [#3]

Profit Trend

QoQ- 9.17%

YoY- 58.42%

Quarter Report

3rd quarter 31.5.2014.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Annualized Quarter Result
Revenue	152,782	106,218	105,148	118,752	101,222	120,164	139,958	1.47%
YoY %	43.84%	1.02%	-11.46%	17.32%	-15.76%	-14.14%	-	-
Horiz. %	109.16%	75.89%	75.13%	84.85%	72.32%	85.86%	100.00%	-
PBT	51,892	19,745	31,281	44,617	29,838	66,286	91,094	-8.94%
YoY %	162.81%	-36.88%	-29.89%	49.53%	-54.99%	-27.23%	-	-
Horiz. %	56.97%	21.68%	34.34%	48.98%	32.76%	72.77%	100.00%	-
Tax	-11,502	-4,078	-4,781	-11,541	-8,960	-15,548	-18,874	-7.91%
YoY %	-182.05%	14.70%	58.57%	-28.81%	42.37%	17.62%	-	-
Horiz. %	60.94%	21.61%	25.33%	61.15%	47.47%	82.38%	100.00%	-
NP	40,389	15,666	26,500	33,076	20,878	50,738	72,220	-9.22%
YoY %	157.81%	-40.88%	-19.88%	58.43%	-58.85%	-29.75%	-	-
Horiz. %	55.92%	21.69%	36.69%	45.80%	28.91%	70.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,389	15,666	26,500	33,076	20,878	50,738	72,220	-9.22%
YoY %	157.81%	-40.88%	-19.88%	58.43%	-58.85%	-29.75%	-	-
Horiz. %	55.92%	21.69%	36.69%	45.80%	28.91%	70.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.17%	20.65%	15.28%	25.87%	30.03%	23.46%	20.72%	-
YoY %	7.36%	35.14%	-40.94%	-13.85%	28.01%	13.22%	-	-
Horiz. %	107.00%	99.66%	73.75%	124.86%	144.93%	113.22%	100.00%	-
Total Cost	112,393	90,552	78,648	85,676	80,344	69,425	67,738	8.79%
YoY %	24.12%	15.14%	-8.20%	6.64%	15.73%	2.49%	-	-
Horiz. %	165.92%	133.68%	116.11%	126.48%	118.61%	102.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	690,704	646,850	645,022	621,268	624,009	618,527	595,641	2.49%
YoY %	6.78%	0.28%	3.82%	-0.44%	0.89%	3.84%	-	-
Horiz. %	115.96%	108.60%	108.29%	104.30%	104.76%	103.84%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Dividend
Div	23,145	19,490	19,490	51,163	31,672	48,726	58,467	-14.29%
YoY %	18.75%	0.00%	-61.91%	61.54%	-35.00%	-16.66%	-	-
Horiz. %	39.59%	33.34%	33.34%	87.51%	54.17%	83.34%	100.00%	-
Div Payout %	57.31%	124.41%	73.55%	154.68%	151.70%	96.04%	80.96%	-
YoY %	-53.93%	69.15%	-52.45%	1.96%	57.96%	18.63%	-	-
Horiz. %	70.79%	153.67%	90.85%	191.06%	187.38%	118.63%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Equity
Net Worth	690,704	646,850	645,022	621,268	624,009	618,527	595,641	2.49%
YoY %	6.78%	0.28%	3.82%	-0.44%	0.89%	3.84%	-	-
Horiz. %	115.96%	108.60%	108.29%	104.30%	104.76%	103.84%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,363	91,363	91,356	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Ratio Analysis
NP Margin	26.44%	14.75%	25.20%	27.85%	20.63%	42.22%	51.60%	-
YoY %	79.25%	-41.47%	-9.52%	35.00%	-51.14%	-18.18%	-	-
Horiz. %	51.24%	28.59%	48.84%	53.97%	39.98%	81.82%	100.00%	-
ROE	5.85%	2.42%	4.11%	5.32%	3.35%	8.20%	12.12%	-
YoY %	141.74%	-41.12%	-22.74%	58.81%	-59.15%	-32.34%	-	-
Horiz. %	48.27%	19.97%	33.91%	43.89%	27.64%	67.66%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Per Share
RPS	167.23	116.26	115.09	129.98	110.79	131.52	153.20	1.46%
YoY %	43.84%	1.02%	-11.46%	17.32%	-15.76%	-14.15%	-	-
Horiz. %	109.16%	75.89%	75.12%	84.84%	72.32%	85.85%	100.00%	-
EPS	44.21	17.15	29.00	36.20	22.85	55.53	79.05	-9.22%
YoY %	157.78%	-40.86%	-19.89%	58.42%	-58.85%	-29.75%	-	-
Horiz. %	55.93%	21.70%	36.69%	45.79%	28.91%	70.25%	100.00%	-
DPS	25.33	21.33	21.33	56.00	34.67	53.33	64.00	-14.30%
YoY %	18.75%	0.00%	-61.91%	61.52%	-34.99%	-16.67%	-	-
Horiz. %	39.58%	33.33%	33.33%	87.50%	54.17%	83.33%	100.00%	-
NAPS	7.56	7.08	7.06	6.80	6.83	6.77	6.52	2.49%
YoY %	6.78%	0.28%	3.82%	-0.44%	0.89%	3.83%	-	-
Horiz. %	115.95%	108.59%	108.28%	104.29%	104.75%	103.83%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	167.23	116.26	115.09	129.98	110.79	131.52	153.19	1.47%
YoY %	43.84%	1.02%	-11.46%	17.32%	-15.76%	-14.15%	-	-
Horiz. %	109.17%	75.89%	75.13%	84.85%	72.32%	85.85%	100.00%	-
EPS	44.21	17.15	29.00	36.20	22.85	55.53	79.05	-9.22%
YoY %	157.78%	-40.86%	-19.89%	58.42%	-58.85%	-29.75%	-	-
Horiz. %	55.93%	21.70%	36.69%	45.79%	28.91%	70.25%	100.00%	-
DPS	25.33	21.33	21.33	56.00	34.67	53.33	64.00	-14.30%
YoY %	18.75%	0.00%	-61.91%	61.52%	-34.99%	-16.67%	-	-
Horiz. %	39.58%	33.33%	33.33%	87.50%	54.17%	83.33%	100.00%	-
NAPS	7.56	7.08	7.06	6.80	6.83	6.77	6.5195	2.49%
YoY %	6.78%	0.28%	3.82%	-0.44%	0.89%	3.84%	-	-
Horiz. %	115.96%	108.60%	108.29%	104.30%	104.76%	103.84%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/17	31/05/16	29/05/15	30/05/14	31/05/13	31/05/12	31/05/11	-
Price	8.10	7.51	9.25	9.85	9.10	8.90	8.63	-
P/RPS	4.84	6.46	8.04	7.58	8.21	6.77	5.63	-2.48%
YoY %	-25.08%	-19.65%	6.07%	-7.67%	21.27%	20.25%	-	-
Horiz. %	85.97%	114.74%	142.81%	134.64%	145.83%	120.25%	100.00%	-
P/EPS	18.32	43.80	31.89	27.21	39.82	16.03	10.92	8.99%
YoY %	-58.17%	37.35%	17.20%	-31.67%	148.41%	46.79%	-	-
Horiz. %	167.77%	401.10%	292.03%	249.18%	364.65%	146.79%	100.00%	-
EY	5.46	2.28	3.14	3.68	2.51	6.24	9.16	-8.25%
YoY %	139.47%	-27.39%	-14.67%	46.61%	-59.78%	-31.88%	-	-
Horiz. %	59.61%	24.89%	34.28%	40.17%	27.40%	68.12%	100.00%	-
DY	3.13	2.84	2.31	5.69	3.81	5.99	7.42	-13.38%
YoY %	10.21%	22.94%	-59.40%	49.34%	-36.39%	-19.27%	-	-
Horiz. %	42.18%	38.27%	31.13%	76.68%	51.35%	80.73%	100.00%	-
P/NAPS	1.07	1.06	1.31	1.45	1.33	1.31	1.32	-3.43%
YoY %	0.94%	-19.08%	-9.66%	9.02%	1.53%	-0.76%	-	-
Horiz. %	81.06%	80.30%	99.24%	109.85%	100.76%	99.24%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Price Multiplier on Announcement Date
Date	26/07/17	28/07/16	30/07/15	24/07/14	31/07/13	30/07/12	29/07/11	-
Price	7.78	7.41	8.82	9.75	9.05	9.15	8.63	-
P/RPS	4.65	6.37	7.66	7.50	8.17	6.96	5.63	-3.13%
YoY %	-27.00%	-16.84%	2.13%	-8.20%	17.39%	23.62%	-	-
Horiz. %	82.59%	113.14%	136.06%	133.21%	145.12%	123.62%	100.00%	-
P/EPS	17.60	43.21	30.41	26.93	39.60	16.48	10.92	8.27%
YoY %	-59.27%	42.09%	12.92%	-31.99%	140.29%	50.92%	-	-
Horiz. %	161.17%	395.70%	278.48%	246.61%	362.64%	150.92%	100.00%	-
EY	5.68	2.31	3.29	3.71	2.53	6.07	9.16	-7.64%
YoY %	145.89%	-29.79%	-11.32%	46.64%	-58.32%	-33.73%	-	-
Horiz. %	62.01%	25.22%	35.92%	40.50%	27.62%	66.27%	100.00%	-
DY	3.26	2.88	2.42	5.74	3.83	5.83	7.42	-12.79%
YoY %	13.19%	19.01%	-57.84%	49.87%	-34.31%	-21.43%	-	-
Horiz. %	43.94%	38.81%	32.61%	77.36%	51.62%	78.57%	100.00%	-
P/NAPS	1.03	1.05	1.25	1.43	1.33	1.35	1.32	-4.04%
YoY %	-1.90%	-16.00%	-12.59%	7.52%	-1.48%	2.27%	-	-
Horiz. %	78.03%	79.55%	94.70%	108.33%	100.76%	102.27%	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