[CHINTEK] YoY Cumulative Quarter Result on 31-May-2012 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 55.44%
YoY- -29.74%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 78,861 89,064 75,917 90,123 104,969 82,244 82,196 -0.68%
PBT 23,461 33,463 22,379 49,715 68,321 45,744 41,343 -9.00%
Tax -3,586 -8,656 -6,720 -11,661 -14,156 -10,314 -9,966 -15.65%
NP 19,875 24,807 15,659 38,054 54,165 35,430 31,377 -7.32%
-
NP to SH 19,875 24,807 15,659 38,054 54,165 35,430 31,377 -7.32%
-
Tax Rate 15.28% 25.87% 30.03% 23.46% 20.72% 22.55% 24.11% -
Total Cost 58,986 64,257 60,258 52,069 50,804 46,814 50,819 2.51%
-
Net Worth 645,022 621,268 624,009 618,527 595,641 549,996 520,817 3.62%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 14,618 38,372 23,754 36,545 43,850 36,544 31,980 -12.22%
Div Payout % 73.55% 154.68% 151.70% 96.04% 80.96% 103.15% 101.92% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 645,022 621,268 624,009 618,527 595,641 549,996 520,817 3.62%
NOSH 91,363 91,363 91,363 91,363 91,356 91,361 91,371 -0.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 25.20% 27.85% 20.63% 42.22% 51.60% 43.08% 38.17% -
ROE 3.08% 3.99% 2.51% 6.15% 9.09% 6.44% 6.02% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 86.32 97.48 83.09 98.64 114.90 90.02 89.96 -0.68%
EPS 21.75 27.15 17.14 41.65 59.29 38.78 34.34 -7.32%
DPS 16.00 42.00 26.00 40.00 48.00 40.00 35.00 -12.22%
NAPS 7.06 6.80 6.83 6.77 6.52 6.02 5.70 3.62%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 86.32 97.48 83.09 98.64 114.89 90.02 89.97 -0.68%
EPS 21.75 27.15 17.14 41.65 59.29 38.78 34.34 -7.32%
DPS 16.00 42.00 26.00 40.00 48.00 40.00 35.00 -12.22%
NAPS 7.06 6.80 6.83 6.77 6.5195 6.0199 5.7005 3.62%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 9.25 9.85 9.10 8.90 8.63 7.50 6.60 -
P/RPS 10.72 10.10 10.95 9.02 7.51 8.33 7.34 6.51%
P/EPS 42.52 36.28 53.09 21.37 14.56 19.34 19.22 14.14%
EY 2.35 2.76 1.88 4.68 6.87 5.17 5.20 -12.39%
DY 1.73 4.26 2.86 4.49 5.56 5.33 5.30 -17.01%
P/NAPS 1.31 1.45 1.33 1.31 1.32 1.25 1.16 2.04%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/07/15 24/07/14 31/07/13 30/07/12 29/07/11 30/07/10 31/07/09 -
Price 8.82 9.75 9.05 9.15 8.63 7.91 7.30 -
P/RPS 10.22 10.00 10.89 9.28 7.51 8.79 8.11 3.92%
P/EPS 40.54 35.91 52.80 21.97 14.56 20.40 21.26 11.35%
EY 2.47 2.78 1.89 4.55 6.87 4.90 4.70 -10.16%
DY 1.81 4.31 2.87 4.37 5.56 5.06 4.79 -14.96%
P/NAPS 1.25 1.43 1.33 1.35 1.32 1.31 1.28 -0.39%

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