[CHINTEK] YoY Cumulative Quarter Result on 30-Nov-2010 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Jan-2011

Admission Sponsor

Sponsor

Financial Year

31-Aug-2011

Quarter

30-Nov-2010 [#1]

Profit Trend

QoQ- -65.54%

YoY- 12.19%

Quarter Report

Quarterly Report - 30.11.2010.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Cumulative Result
Revenue	34,922	29,614	32,467	30,996	29,650	31,974	33,208	0.84%
YoY %	17.92%	-8.79%	4.75%	4.54%	-7.27%	-3.72%	-	-
Horiz. %	105.16%	89.18%	97.77%	93.34%	89.29%	96.28%	100.00%	-
PBT	17,387	15,608	19,940	20,786	18,149	16,967	24,793	-5.73%
YoY %	11.40%	-21.73%	-4.07%	14.53%	6.97%	-31.57%	-	-
Horiz. %	70.13%	62.95%	80.43%	83.84%	73.20%	68.43%	100.00%	-
Tax	-4,083	-4,026	-4,643	-4,633	-3,751	-4,160	-5,362	-4.43%
YoY %	-1.42%	13.29%	-0.22%	-23.51%	9.83%	22.42%	-	-
Horiz. %	76.15%	75.08%	86.59%	86.40%	69.96%	77.58%	100.00%	-
NP	13,304	11,582	15,297	16,153	14,398	12,807	19,431	-6.11%
YoY %	14.87%	-24.29%	-5.30%	12.19%	12.42%	-34.09%	-	-
Horiz. %	68.47%	59.61%	78.72%	83.13%	74.10%	65.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,304	11,582	15,297	16,153	14,398	12,807	19,431	-6.11%
YoY %	14.87%	-24.29%	-5.30%	12.19%	12.42%	-34.09%	-	-
Horiz. %	68.47%	59.61%	78.72%	83.13%	74.10%	65.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.48%	25.79%	23.28%	22.29%	20.67%	24.52%	21.63%	-
YoY %	-8.96%	10.78%	4.44%	7.84%	-15.70%	13.36%	-	-
Horiz. %	108.55%	119.23%	107.63%	103.05%	95.56%	113.36%	100.00%	-
Total Cost	21,618	18,032	17,170	14,843	15,252	19,167	13,777	7.79%
YoY %	19.89%	5.02%	15.68%	-2.68%	-20.43%	39.12%	-	-
Horiz. %	156.91%	130.88%	124.63%	107.74%	110.71%	139.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	630,404	625,836	607,676	571,019	541,752	504,241	475,954	4.79%
YoY %	0.73%	2.99%	6.42%	5.40%	7.44%	5.94%	-	-
Horiz. %	132.45%	131.49%	127.68%	119.97%	113.82%	105.94%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	27,408	11,877	14,620	16,445	14,617	12,788	22,838	3.08%
YoY %	130.77%	-18.76%	-11.10%	12.51%	14.30%	-44.01%	-	-
Horiz. %	120.01%	52.01%	64.02%	72.01%	64.00%	55.99%	100.00%	-
Div Payout %	206.02%	102.55%	95.58%	101.81%	101.52%	99.86%	117.54%	-
YoY %	100.90%	7.29%	-6.12%	0.29%	1.66%	-15.04%	-	-
Horiz. %	175.28%	87.25%	81.32%	86.62%	86.37%	84.96%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	630,404	625,836	607,676	571,019	541,752	504,241	475,954	4.79%
YoY %	0.73%	2.99%	6.42%	5.40%	7.44%	5.94%	-	-
Horiz. %	132.45%	131.49%	127.68%	119.97%	113.82%	105.94%	100.00%	-
NOSH	91,363	91,363	91,379	91,363	91,357	91,348	91,354	0.00%
YoY %	0.00%	-0.02%	0.02%	0.01%	0.01%	-0.01%	-	-
Horiz. %	100.01%	100.01%	100.03%	100.01%	100.00%	99.99%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	38.10%	39.11%	47.12%	52.11%	48.56%	40.05%	58.51%	-
YoY %	-2.58%	-17.00%	-9.58%	7.31%	21.25%	-31.55%	-	-
Horiz. %	65.12%	66.84%	80.53%	89.06%	82.99%	68.45%	100.00%	-
ROE	2.11%	1.85%	2.52%	2.83%	2.66%	2.54%	4.08%	-
YoY %	14.05%	-26.59%	-10.95%	6.39%	4.72%	-37.75%	-	-
Horiz. %	51.72%	45.34%	61.76%	69.36%	65.20%	62.25%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	38.22	32.41	35.53	33.93	32.45	35.00	36.35	0.83%
YoY %	17.93%	-8.78%	4.72%	4.56%	-7.29%	-3.71%	-	-
Horiz. %	105.14%	89.16%	97.74%	93.34%	89.27%	96.29%	100.00%	-
EPS	14.56	12.68	16.74	17.68	15.76	14.02	21.27	-6.11%
YoY %	14.83%	-24.25%	-5.32%	12.18%	12.41%	-34.09%	-	-
Horiz. %	68.45%	59.61%	78.70%	83.12%	74.09%	65.91%	100.00%	-
DPS	30.00	13.00	16.00	18.00	16.00	14.00	25.00	3.08%
YoY %	130.77%	-18.75%	-11.11%	12.50%	14.29%	-44.00%	-	-
Horiz. %	120.00%	52.00%	64.00%	72.00%	64.00%	56.00%	100.00%	-
NAPS	6.90	6.85	6.65	6.25	5.93	5.52	5.21	4.78%
YoY %	0.73%	3.01%	6.40%	5.40%	7.43%	5.95%	-	-
Horiz. %	132.44%	131.48%	127.64%	119.96%	113.82%	105.95%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	38.22	32.41	35.54	33.93	32.45	35.00	36.35	0.83%
YoY %	17.93%	-8.81%	4.75%	4.56%	-7.29%	-3.71%	-	-
Horiz. %	105.14%	89.16%	97.77%	93.34%	89.27%	96.29%	100.00%	-
EPS	14.56	12.68	16.74	17.68	15.76	14.02	21.27	-6.11%
YoY %	14.83%	-24.25%	-5.32%	12.18%	12.41%	-34.09%	-	-
Horiz. %	68.45%	59.61%	78.70%	83.12%	74.09%	65.91%	100.00%	-
DPS	30.00	13.00	16.00	18.00	16.00	14.00	25.00	3.08%
YoY %	130.77%	-18.75%	-11.11%	12.50%	14.29%	-44.00%	-	-
Horiz. %	120.00%	52.00%	64.00%	72.00%	64.00%	56.00%	100.00%	-
NAPS	6.90	6.85	6.6512	6.25	5.9297	5.5191	5.2095	4.79%
YoY %	0.73%	2.99%	6.42%	5.40%	7.44%	5.94%	-	-
Horiz. %	132.45%	131.49%	127.67%	119.97%	113.82%	105.94%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	-
Price	9.55	8.99	8.41	8.52	7.40	5.50	6.30	-
P/RPS	24.98	27.74	23.67	25.11	22.80	15.71	17.33	6.27%
YoY %	-9.95%	17.19%	-5.73%	10.13%	45.13%	-9.35%	-	-
Horiz. %	144.14%	160.07%	136.58%	144.89%	131.56%	90.65%	100.00%	-
P/EPS	65.58	70.92	50.24	48.19	46.95	39.23	29.62	14.15%
YoY %	-7.53%	41.16%	4.25%	2.64%	19.68%	32.44%	-	-
Horiz. %	221.40%	239.43%	169.62%	162.69%	158.51%	132.44%	100.00%	-
EY	1.52	1.41	1.99	2.08	2.13	2.55	3.38	-12.45%
YoY %	7.80%	-29.15%	-4.33%	-2.35%	-16.47%	-24.56%	-	-
Horiz. %	44.97%	41.72%	58.88%	61.54%	63.02%	75.44%	100.00%	-
DY	3.14	1.45	1.90	2.11	2.16	2.55	3.97	-3.83%
YoY %	116.55%	-23.68%	-9.95%	-2.31%	-15.29%	-35.77%	-	-
Horiz. %	79.09%	36.52%	47.86%	53.15%	54.41%	64.23%	100.00%	-
P/NAPS	1.38	1.31	1.26	1.36	1.25	1.00	1.21	2.21%
YoY %	5.34%	3.97%	-7.35%	8.80%	25.00%	-17.36%	-	-
Horiz. %	114.05%	108.26%	104.13%	112.40%	103.31%	82.64%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	23/01/14	30/01/13	30/01/12	27/01/11	28/01/10	21/01/09	31/01/08	-
Price	9.50	8.88	8.75	8.62	7.60	5.95	7.45	-
P/RPS	24.85	27.40	24.63	25.41	23.42	17.00	20.49	3.26%
YoY %	-9.31%	11.25%	-3.07%	8.50%	37.76%	-17.03%	-	-
Horiz. %	121.28%	133.72%	120.20%	124.01%	114.30%	82.97%	100.00%	-
P/EPS	65.24	70.05	52.27	48.76	48.22	42.44	35.03	10.91%
YoY %	-6.87%	34.02%	7.20%	1.12%	13.62%	21.15%	-	-
Horiz. %	186.24%	199.97%	149.21%	139.19%	137.65%	121.15%	100.00%	-
EY	1.53	1.43	1.91	2.05	2.07	2.36	2.86	-9.89%
YoY %	6.99%	-25.13%	-6.83%	-0.97%	-12.29%	-17.48%	-	-
Horiz. %	53.50%	50.00%	66.78%	71.68%	72.38%	82.52%	100.00%	-
DY	3.16	1.46	1.83	2.09	2.11	2.35	3.36	-1.01%
YoY %	116.44%	-20.22%	-12.44%	-0.95%	-10.21%	-30.06%	-	-
Horiz. %	94.05%	43.45%	54.46%	62.20%	62.80%	69.94%	100.00%	-
P/NAPS	1.38	1.30	1.32	1.38	1.28	1.08	1.43	-0.59%
YoY %	6.15%	-1.52%	-4.35%	7.81%	18.52%	-24.48%	-	-
Horiz. %	96.50%	90.91%	92.31%	96.50%	89.51%	75.52%	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