[CHINTEK] YoY Cumulative Quarter Result on 29-Feb-2012 [#2]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Apr-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

29-Feb-2012 [#2]

Profit Trend

QoQ- 60.04%

YoY- -18.34%

Quarter Report

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Cumulative Result
Revenue	46,968	59,357	50,343	60,690	59,926	52,624	53,824	-2.24%
YoY %	-20.87%	17.91%	-17.05%	1.27%	13.88%	-2.23%	-	-
Horiz. %	87.26%	110.28%	93.53%	112.76%	111.34%	97.77%	100.00%	-
PBT	12,254	21,114	17,277	32,275	37,530	31,301	23,558	-10.31%
YoY %	-41.96%	22.21%	-46.47%	-14.00%	19.90%	32.87%	-	-
Horiz. %	52.02%	89.63%	73.34%	137.00%	159.31%	132.87%	100.00%	-
Tax	-2,129	-5,965	-5,160	-7,793	-7,549	-6,761	-6,475	-16.91%
YoY %	64.31%	-15.60%	33.79%	-3.23%	-11.66%	-4.42%	-	-
Horiz. %	32.88%	92.12%	79.69%	120.36%	116.59%	104.42%	100.00%	-
NP	10,125	15,149	12,117	24,482	29,981	24,540	17,083	-8.34%
YoY %	-33.16%	25.02%	-50.51%	-18.34%	22.17%	43.65%	-	-
Horiz. %	59.27%	88.68%	70.93%	143.31%	175.50%	143.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,125	15,149	12,117	24,482	29,981	24,540	17,083	-8.34%
YoY %	-33.16%	25.02%	-50.51%	-18.34%	22.17%	43.65%	-	-
Horiz. %	59.27%	88.68%	70.93%	143.31%	175.50%	143.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.37%	28.25%	29.87%	24.15%	20.11%	21.60%	27.49%	-
YoY %	-38.51%	-5.42%	23.69%	20.09%	-6.90%	-21.43%	-	-
Horiz. %	63.19%	102.76%	108.66%	87.85%	73.15%	78.57%	100.00%	-
Total Cost	36,843	44,208	38,226	36,208	29,945	28,084	36,741	0.04%
YoY %	-16.66%	15.65%	5.57%	20.92%	6.63%	-23.56%	-	-
Horiz. %	100.28%	120.32%	104.04%	98.55%	81.50%	76.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	629,491	610,304	620,354	604,741	572,763	542,693	499,700	3.92%
YoY %	3.14%	-1.62%	2.58%	5.58%	5.54%	8.60%	-	-
Horiz. %	125.97%	122.13%	124.15%	121.02%	114.62%	108.60%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Dividend
Div	7,309	27,408	11,877	14,616	16,442	14,618	12,789	-8.89%
YoY %	-73.33%	130.77%	-18.74%	-11.11%	12.48%	14.30%	-	-
Horiz. %	57.15%	214.31%	92.87%	114.29%	128.56%	114.30%	100.00%	-
Div Payout %	72.19%	180.93%	98.02%	59.70%	54.84%	59.57%	74.87%	-
YoY %	-60.10%	84.58%	64.19%	8.86%	-7.94%	-20.44%	-	-
Horiz. %	96.42%	241.66%	130.92%	79.74%	73.25%	79.56%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Equity
Net Worth	629,491	610,304	620,354	604,741	572,763	542,693	499,700	3.92%
YoY %	3.14%	-1.62%	2.58%	5.58%	5.54%	8.60%	-	-
Horiz. %	125.97%	122.13%	124.15%	121.02%	114.62%	108.60%	100.00%	-
NOSH	91,363	91,363	91,363	91,350	91,349	91,362	91,352	0.00%
YoY %	0.00%	0.00%	0.01%	0.00%	-0.01%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.00%	100.00%	100.01%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Ratio Analysis
NP Margin	21.56%	25.52%	24.07%	40.34%	50.03%	46.63%	31.74%	-
YoY %	-15.52%	6.02%	-40.33%	-19.37%	7.29%	46.91%	-	-
Horiz. %	67.93%	80.40%	75.83%	127.10%	157.62%	146.91%	100.00%	-
ROE	1.61%	2.48%	1.95%	4.05%	5.23%	4.52%	3.42%	-
YoY %	-35.08%	27.18%	-51.85%	-22.56%	15.71%	32.16%	-	-
Horiz. %	47.08%	72.51%	57.02%	118.42%	152.92%	132.16%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Per Share
RPS	51.41	64.97	55.10	66.44	65.60	57.60	58.92	-2.24%
YoY %	-20.87%	17.91%	-17.07%	1.28%	13.89%	-2.24%	-	-
Horiz. %	87.25%	110.27%	93.52%	112.76%	111.34%	97.76%	100.00%	-
EPS	11.08	16.58	13.26	26.80	32.82	26.86	18.70	-8.34%
YoY %	-33.17%	25.04%	-50.52%	-18.34%	22.19%	43.64%	-	-
Horiz. %	59.25%	88.66%	70.91%	143.32%	175.51%	143.64%	100.00%	-
DPS	8.00	30.00	13.00	16.00	18.00	16.00	14.00	-8.90%
YoY %	-73.33%	130.77%	-18.75%	-11.11%	12.50%	14.29%	-	-
Horiz. %	57.14%	214.29%	92.86%	114.29%	128.57%	114.29%	100.00%	-
NAPS	6.89	6.68	6.79	6.62	6.27	5.94	5.47	3.91%
YoY %	3.14%	-1.62%	2.57%	5.58%	5.56%	8.59%	-	-
Horiz. %	125.96%	122.12%	124.13%	121.02%	114.63%	108.59%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,393
RPS	51.41	64.97	55.10	66.43	65.59	57.60	58.91	-2.24%
YoY %	-20.87%	17.91%	-17.06%	1.28%	13.87%	-2.22%	-	-
Horiz. %	87.27%	110.29%	93.53%	112.77%	111.34%	97.78%	100.00%	-
EPS	11.08	16.58	13.26	26.80	32.82	26.86	18.70	-8.34%
YoY %	-33.17%	25.04%	-50.52%	-18.34%	22.19%	43.64%	-	-
Horiz. %	59.25%	88.66%	70.91%	143.32%	175.51%	143.64%	100.00%	-
DPS	8.00	30.00	13.00	16.00	18.00	16.00	14.00	-8.90%
YoY %	-73.33%	130.77%	-18.75%	-11.11%	12.50%	14.29%	-	-
Horiz. %	57.14%	214.29%	92.86%	114.29%	128.57%	114.29%	100.00%	-
NAPS	6.89	6.68	6.79	6.6191	6.2691	5.94	5.4694	3.92%
YoY %	3.14%	-1.62%	2.58%	5.58%	5.54%	8.60%	-	-
Horiz. %	125.97%	122.13%	124.15%	121.02%	114.62%	108.60%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	-
Price	9.28	9.60	8.91	9.00	8.70	7.54	6.10	-
P/RPS	18.05	14.78	16.17	13.55	13.26	13.09	10.35	9.70%
YoY %	22.12%	-8.60%	19.34%	2.19%	1.30%	26.47%	-	-
Horiz. %	174.40%	142.80%	156.23%	130.92%	128.12%	126.47%	100.00%	-
P/EPS	83.74	57.90	67.18	33.58	26.51	28.07	32.62	17.00%
YoY %	44.63%	-13.81%	100.06%	26.67%	-5.56%	-13.95%	-	-
Horiz. %	256.71%	177.50%	205.95%	102.94%	81.27%	86.05%	100.00%	-
EY	1.19	1.73	1.49	2.98	3.77	3.56	3.07	-14.60%
YoY %	-31.21%	16.11%	-50.00%	-20.95%	5.90%	15.96%	-	-
Horiz. %	38.76%	56.35%	48.53%	97.07%	122.80%	115.96%	100.00%	-
DY	0.86	3.13	1.46	1.78	2.07	2.12	2.30	-15.11%
YoY %	-72.52%	114.38%	-17.98%	-14.01%	-2.36%	-7.83%	-	-
Horiz. %	37.39%	136.09%	63.48%	77.39%	90.00%	92.17%	100.00%	-
P/NAPS	1.35	1.44	1.31	1.36	1.39	1.27	1.12	3.16%
YoY %	-6.25%	9.92%	-3.68%	-2.16%	9.45%	13.39%	-	-
Horiz. %	120.54%	128.57%	116.96%	121.43%	124.11%	113.39%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Announcement Date
Date	29/04/15	23/04/14	29/04/13	27/04/12	29/04/11	29/04/10	23/04/09	-
Price	9.26	9.70	9.10	9.00	8.48	7.70	6.50	-
P/RPS	18.01	14.93	16.51	13.55	12.93	13.37	11.03	8.51%
YoY %	20.63%	-9.57%	21.85%	4.80%	-3.29%	21.21%	-	-
Horiz. %	163.28%	135.36%	149.68%	122.85%	117.23%	121.21%	100.00%	-
P/EPS	83.56	58.50	68.61	33.58	25.84	28.67	34.76	15.73%
YoY %	42.84%	-14.74%	104.32%	29.95%	-9.87%	-17.52%	-	-
Horiz. %	240.39%	168.30%	197.38%	96.61%	74.34%	82.48%	100.00%	-
EY	1.20	1.71	1.46	2.98	3.87	3.49	2.88	-13.57%
YoY %	-29.82%	17.12%	-51.01%	-23.00%	10.89%	21.18%	-	-
Horiz. %	41.67%	59.38%	50.69%	103.47%	134.38%	121.18%	100.00%	-
DY	0.86	3.09	1.43	1.78	2.12	2.08	2.15	-14.15%
YoY %	-72.17%	116.08%	-19.66%	-16.04%	1.92%	-3.26%	-	-
Horiz. %	40.00%	143.72%	66.51%	82.79%	98.60%	96.74%	100.00%	-
P/NAPS	1.34	1.45	1.34	1.36	1.35	1.30	1.19	1.99%
YoY %	-7.59%	8.21%	-1.47%	0.74%	3.85%	9.24%	-	-
Horiz. %	112.61%	121.85%	112.61%	114.29%	113.45%	109.24%	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