[CHINTEK] YoY Cumulative 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- 63.75%

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
Cumulative Result
Revenue	114,587	79,664	78,861	89,064	75,917	90,123	104,969	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	38,919	14,809	23,461	33,463	22,379	49,715	68,321	-8.94%
YoY %	162.81%	-36.88%	-29.89%	49.53%	-54.99%	-27.23%	-	-
Horiz. %	56.96%	21.68%	34.34%	48.98%	32.76%	72.77%	100.00%	-
Tax	-8,627	-3,059	-3,586	-8,656	-6,720	-11,661	-14,156	-7.91%
YoY %	-182.02%	14.70%	58.57%	-28.81%	42.37%	17.63%	-	-
Horiz. %	60.94%	21.61%	25.33%	61.15%	47.47%	82.37%	100.00%	-
NP	30,292	11,750	19,875	24,807	15,659	38,054	54,165	-9.22%
YoY %	157.80%	-40.88%	-19.88%	58.42%	-58.85%	-29.74%	-	-
Horiz. %	55.93%	21.69%	36.69%	45.80%	28.91%	70.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,292	11,750	19,875	24,807	15,659	38,054	54,165	-9.22%
YoY %	157.80%	-40.88%	-19.88%	58.42%	-58.85%	-29.74%	-	-
Horiz. %	55.93%	21.69%	36.69%	45.80%	28.91%	70.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.17%	20.66%	15.28%	25.87%	30.03%	23.46%	20.72%	-
YoY %	7.31%	35.21%	-40.94%	-13.85%	28.01%	13.22%	-	-
Horiz. %	107.00%	99.71%	73.75%	124.86%	144.93%	113.22%	100.00%	-
Total Cost	84,295	67,914	58,986	64,257	60,258	52,069	50,804	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	17,358	14,618	14,618	38,372	23,754	36,545	43,850	-14.29%
YoY %	18.74%	0.00%	-61.90%	61.54%	-35.00%	-16.66%	-	-
Horiz. %	39.58%	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	4.39%	1.82%	3.08%	3.99%	2.51%	6.15%	9.09%	-
YoY %	141.21%	-40.91%	-22.81%	58.96%	-59.19%	-32.34%	-	-
Horiz. %	48.29%	20.02%	33.88%	43.89%	27.61%	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	125.42	87.20	86.32	97.48	83.09	98.64	114.90	1.46%
YoY %	43.83%	1.02%	-11.45%	17.32%	-15.76%	-14.15%	-	-
Horiz. %	109.16%	75.89%	75.13%	84.84%	72.32%	85.85%	100.00%	-
EPS	33.16	12.86	21.75	27.15	17.14	41.65	59.29	-9.22%
YoY %	157.85%	-40.87%	-19.89%	58.40%	-58.85%	-29.75%	-	-
Horiz. %	55.93%	21.69%	36.68%	45.79%	28.91%	70.25%	100.00%	-
DPS	19.00	16.00	16.00	42.00	26.00	40.00	48.00	-14.30%
YoY %	18.75%	0.00%	-61.90%	61.54%	-35.00%	-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	125.42	87.20	86.32	97.48	83.09	98.64	114.89	1.47%
YoY %	43.83%	1.02%	-11.45%	17.32%	-15.76%	-14.14%	-	-
Horiz. %	109.17%	75.90%	75.13%	84.85%	72.32%	85.86%	100.00%	-
EPS	33.16	12.86	21.75	27.15	17.14	41.65	59.29	-9.22%
YoY %	157.85%	-40.87%	-19.89%	58.40%	-58.85%	-29.75%	-	-
Horiz. %	55.93%	21.69%	36.68%	45.79%	28.91%	70.25%	100.00%	-
DPS	19.00	16.00	16.00	42.00	26.00	40.00	48.00	-14.30%
YoY %	18.75%	0.00%	-61.90%	61.54%	-35.00%	-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	6.46	8.61	10.72	10.10	10.95	9.02	7.51	-2.47%
YoY %	-24.97%	-19.68%	6.14%	-7.76%	21.40%	20.11%	-	-
Horiz. %	86.02%	114.65%	142.74%	134.49%	145.81%	120.11%	100.00%	-
P/EPS	24.43	58.39	42.52	36.28	53.09	21.37	14.56	8.99%
YoY %	-58.16%	37.32%	17.20%	-31.66%	148.43%	46.77%	-	-
Horiz. %	167.79%	401.03%	292.03%	249.18%	364.63%	146.77%	100.00%	-
EY	4.09	1.71	2.35	2.76	1.88	4.68	6.87	-8.27%
YoY %	139.18%	-27.23%	-14.86%	46.81%	-59.83%	-31.88%	-	-
Horiz. %	59.53%	24.89%	34.21%	40.17%	27.37%	68.12%	100.00%	-
DY	2.35	2.13	1.73	4.26	2.86	4.49	5.56	-13.35%
YoY %	10.33%	23.12%	-59.39%	48.95%	-36.30%	-19.24%	-	-
Horiz. %	42.27%	38.31%	31.12%	76.62%	51.44%	80.76%	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	6.20	8.50	10.22	10.00	10.89	9.28	7.51	-3.14%
YoY %	-27.06%	-16.83%	2.20%	-8.17%	17.35%	23.57%	-	-
Horiz. %	82.56%	113.18%	136.09%	133.16%	145.01%	123.57%	100.00%	-
P/EPS	23.47	57.62	40.54	35.91	52.80	21.97	14.56	8.27%
YoY %	-59.27%	42.13%	12.89%	-31.99%	140.33%	50.89%	-	-
Horiz. %	161.20%	395.74%	278.43%	246.63%	362.64%	150.89%	100.00%	-
EY	4.26	1.74	2.47	2.78	1.89	4.55	6.87	-7.64%
YoY %	144.83%	-29.55%	-11.15%	47.09%	-58.46%	-33.77%	-	-
Horiz. %	62.01%	25.33%	35.95%	40.47%	27.51%	66.23%	100.00%	-
DY	2.44	2.16	1.81	4.31	2.87	4.37	5.56	-12.81%
YoY %	12.96%	19.34%	-58.00%	50.17%	-34.32%	-21.40%	-	-
Horiz. %	43.88%	38.85%	32.55%	77.52%	51.62%	78.60%	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