[CHINTEK] YoY Cumulative Quarter Result on 30-Nov-2012 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jan-2013

Admission Sponsor

Sponsor

Financial Year

31-Aug-2013

Quarter

30-Nov-2012 [#1]

Profit Trend

QoQ- -78.01%

YoY- -24.29%

Quarter Report

1st quarter 30.11.2012.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Cumulative Result
Revenue	27,813	27,721	34,922	29,614	32,467	30,996	29,650	-1.05%
YoY %	0.33%	-20.62%	17.92%	-8.79%	4.75%	4.54%	-	-
Horiz. %	93.80%	93.49%	117.78%	99.88%	109.50%	104.54%	100.00%	-
PBT	7,780	12,529	17,387	15,608	19,940	20,786	18,149	-13.16%
YoY %	-37.90%	-27.94%	11.40%	-21.73%	-4.07%	14.53%	-	-
Horiz. %	42.87%	69.03%	95.80%	86.00%	109.87%	114.53%	100.00%	-
Tax	-1,794	-1,918	-4,083	-4,026	-4,643	-4,633	-3,751	-11.56%
YoY %	6.47%	53.02%	-1.42%	13.29%	-0.22%	-23.51%	-	-
Horiz. %	47.83%	51.13%	108.85%	107.33%	123.78%	123.51%	100.00%	-
NP	5,986	10,611	13,304	11,582	15,297	16,153	14,398	-13.60%
YoY %	-43.59%	-20.24%	14.87%	-24.29%	-5.30%	12.19%	-	-
Horiz. %	41.58%	73.70%	92.40%	80.44%	106.24%	112.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,986	10,611	13,304	11,582	15,297	16,153	14,398	-13.60%
YoY %	-43.59%	-20.24%	14.87%	-24.29%	-5.30%	12.19%	-	-
Horiz. %	41.58%	73.70%	92.40%	80.44%	106.24%	112.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.06%	15.31%	23.48%	25.79%	23.28%	22.29%	20.67%	-
YoY %	50.62%	-34.80%	-8.96%	10.78%	4.44%	7.84%	-	-
Horiz. %	111.56%	74.07%	113.59%	124.77%	112.63%	107.84%	100.00%	-
Total Cost	21,827	17,110	21,618	18,032	17,170	14,843	15,252	6.15%
YoY %	27.57%	-20.85%	19.89%	5.02%	15.68%	-2.68%	-	-
Horiz. %	143.11%	112.18%	141.74%	118.23%	112.58%	97.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	652,331	633,145	630,404	625,836	607,676	571,019	541,752	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	7,309	7,309	27,408	11,877	14,620	16,445	14,617	-10.90%
YoY %	0.00%	-73.33%	130.77%	-18.76%	-11.10%	12.51%	-	-
Horiz. %	50.00%	50.00%	187.51%	81.25%	100.02%	112.51%	100.00%	-
Div Payout %	122.10%	68.88%	206.02%	102.55%	95.58%	101.81%	101.52%	-
YoY %	77.26%	-66.57%	100.90%	7.29%	-6.12%	0.29%	-	-
Horiz. %	120.27%	67.85%	202.94%	101.01%	94.15%	100.29%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	652,331	633,145	630,404	625,836	607,676	571,019	541,752	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,379	91,363	91,357	0.00%
YoY %	0.00%	0.00%	0.00%	-0.02%	0.02%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.02%	100.01%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	21.52%	38.28%	38.10%	39.11%	47.12%	52.11%	48.56%	-
YoY %	-43.78%	0.47%	-2.58%	-17.00%	-9.58%	7.31%	-	-
Horiz. %	44.32%	78.83%	78.46%	80.54%	97.03%	107.31%	100.00%	-
ROE	0.92%	1.68%	2.11%	1.85%	2.52%	2.83%	2.66%	-
YoY %	-45.24%	-20.38%	14.05%	-26.59%	-10.95%	6.39%	-	-
Horiz. %	34.59%	63.16%	79.32%	69.55%	94.74%	106.39%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	30.44	30.34	38.22	32.41	35.53	33.93	32.45	-1.05%
YoY %	0.33%	-20.62%	17.93%	-8.78%	4.72%	4.56%	-	-
Horiz. %	93.81%	93.50%	117.78%	99.88%	109.49%	104.56%	100.00%	-
EPS	6.55	11.61	14.56	12.68	16.74	17.68	15.76	-13.60%
YoY %	-43.58%	-20.26%	14.83%	-24.25%	-5.32%	12.18%	-	-
Horiz. %	41.56%	73.67%	92.39%	80.46%	106.22%	112.18%	100.00%	-
DPS	8.00	8.00	30.00	13.00	16.00	18.00	16.00	-10.90%
YoY %	0.00%	-73.33%	130.77%	-18.75%	-11.11%	12.50%	-	-
Horiz. %	50.00%	50.00%	187.50%	81.25%	100.00%	112.50%	100.00%	-
NAPS	7.14	6.93	6.90	6.85	6.65	6.25	5.93	3.14%
YoY %	3.03%	0.43%	0.73%	3.01%	6.40%	5.40%	-	-
Horiz. %	120.40%	116.86%	116.36%	115.51%	112.14%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	30.44	30.34	38.22	32.41	35.54	33.93	32.45	-1.05%
YoY %	0.33%	-20.62%	17.93%	-8.81%	4.75%	4.56%	-	-
Horiz. %	93.81%	93.50%	117.78%	99.88%	109.52%	104.56%	100.00%	-
EPS	6.55	11.61	14.56	12.68	16.74	17.68	15.76	-13.60%
YoY %	-43.58%	-20.26%	14.83%	-24.25%	-5.32%	12.18%	-	-
Horiz. %	41.56%	73.67%	92.39%	80.46%	106.22%	112.18%	100.00%	-
DPS	8.00	8.00	30.00	13.00	16.00	18.00	16.00	-10.90%
YoY %	0.00%	-73.33%	130.77%	-18.75%	-11.11%	12.50%	-	-
Horiz. %	50.00%	50.00%	187.50%	81.25%	100.00%	112.50%	100.00%	-
NAPS	7.14	6.93	6.90	6.85	6.6512	6.25	5.9297	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	-
Price	8.10	9.59	9.55	8.99	8.41	8.52	7.40	-
P/RPS	26.61	31.61	24.98	27.74	23.67	25.11	22.80	2.60%
YoY %	-15.82%	26.54%	-9.95%	17.19%	-5.73%	10.13%	-	-
Horiz. %	116.71%	138.64%	109.56%	121.67%	103.82%	110.13%	100.00%	-
P/EPS	123.63	82.57	65.58	70.92	50.24	48.19	46.95	17.50%
YoY %	49.73%	25.91%	-7.53%	41.16%	4.25%	2.64%	-	-
Horiz. %	263.32%	175.87%	139.68%	151.05%	107.01%	102.64%	100.00%	-
EY	0.81	1.21	1.52	1.41	1.99	2.08	2.13	-14.87%
YoY %	-33.06%	-20.39%	7.80%	-29.15%	-4.33%	-2.35%	-	-
Horiz. %	38.03%	56.81%	71.36%	66.20%	93.43%	97.65%	100.00%	-
DY	0.99	0.83	3.14	1.45	1.90	2.11	2.16	-12.18%
YoY %	19.28%	-73.57%	116.55%	-23.68%	-9.95%	-2.31%	-	-
Horiz. %	45.83%	38.43%	145.37%	67.13%	87.96%	97.69%	100.00%	-
P/NAPS	1.13	1.38	1.38	1.31	1.26	1.36	1.25	-1.66%
YoY %	-18.12%	0.00%	5.34%	3.97%	-7.35%	8.80%	-	-
Horiz. %	90.40%	110.40%	110.40%	104.80%	100.80%	108.80%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	27/01/16	28/01/15	23/01/14	30/01/13	30/01/12	27/01/11	28/01/10	-
Price	7.70	9.28	9.50	8.88	8.75	8.62	7.60	-
P/RPS	25.29	30.59	24.85	27.40	24.63	25.41	23.42	1.28%
YoY %	-17.33%	23.10%	-9.31%	11.25%	-3.07%	8.50%	-	-
Horiz. %	107.98%	130.61%	106.11%	116.99%	105.17%	108.50%	100.00%	-
P/EPS	117.52	79.90	65.24	70.05	52.27	48.76	48.22	15.99%
YoY %	47.08%	22.47%	-6.87%	34.02%	7.20%	1.12%	-	-
Horiz. %	243.72%	165.70%	135.30%	145.27%	108.40%	101.12%	100.00%	-
EY	0.85	1.25	1.53	1.43	1.91	2.05	2.07	-13.78%
YoY %	-32.00%	-18.30%	6.99%	-25.13%	-6.83%	-0.97%	-	-
Horiz. %	41.06%	60.39%	73.91%	69.08%	92.27%	99.03%	100.00%	-
DY	1.04	0.86	3.16	1.46	1.83	2.09	2.11	-11.11%
YoY %	20.93%	-72.78%	116.44%	-20.22%	-12.44%	-0.95%	-	-
Horiz. %	49.29%	40.76%	149.76%	69.19%	86.73%	99.05%	100.00%	-
P/NAPS	1.08	1.34	1.38	1.30	1.32	1.38	1.28	-2.79%
YoY %	-19.40%	-2.90%	6.15%	-1.52%	-4.35%	7.81%	-	-
Horiz. %	84.38%	104.69%	107.81%	101.56%	103.12%	107.81%	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