[CHINTEK] YoY 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- 47.76%
YoY- -43.88%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 31,893 29,707 25,574 29,433 45,043 29,620 28,372 1.96%
PBT 11,207 12,349 5,102 17,440 30,791 14,443 17,785 -7.40%
Tax -1,457 -2,691 -1,560 -3,868 -6,607 -3,553 -3,491 -13.54%
NP 9,750 9,658 3,542 13,572 24,184 10,890 14,294 -6.17%
-
NP to SH 9,750 9,658 3,542 13,572 24,184 10,890 14,294 -6.17%
-
Tax Rate 13.00% 21.79% 30.58% 22.18% 21.46% 24.60% 19.63% -
Total Cost 22,143 20,049 22,032 15,861 20,859 18,730 14,078 7.83%
-
Net Worth 645,022 621,268 624,009 618,527 595,692 549,981 520,612 3.63%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 7,309 10,963 11,877 21,927 27,409 21,926 19,180 -14.84%
Div Payout % 74.96% 113.52% 335.32% 161.56% 113.34% 201.34% 134.19% -
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 645,022 621,268 624,009 618,527 595,692 549,981 520,612 3.63%
NOSH 91,363 91,363 91,363 91,363 91,363 91,359 91,335 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 30.57% 32.51% 13.85% 46.11% 53.69% 36.77% 50.38% -
ROE 1.51% 1.55% 0.57% 2.19% 4.06% 1.98% 2.75% -
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 34.91 32.52 27.99 32.22 49.30 32.42 31.06 1.96%
EPS 10.67 10.57 3.88 14.86 26.47 11.92 15.65 -6.18%
DPS 8.00 12.00 13.00 24.00 30.00 24.00 21.00 -14.85%
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 34.91 32.52 27.99 32.22 49.30 32.42 31.05 1.97%
EPS 10.67 10.57 3.88 14.86 26.47 11.92 15.65 -6.18%
DPS 8.00 12.00 13.00 24.00 30.00 24.00 20.99 -14.84%
NAPS 7.06 6.80 6.83 6.77 6.5201 6.0197 5.6983 3.63%
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 26.50 30.29 32.51 27.63 17.50 23.13 21.25 3.74%
P/EPS 86.68 93.18 234.73 59.91 32.60 62.92 42.17 12.75%
EY 1.15 1.07 0.43 1.67 3.07 1.59 2.37 -11.34%
DY 0.86 1.22 1.43 2.70 3.48 3.20 3.18 -19.57%
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 25.27 29.99 32.33 28.40 17.50 24.40 23.50 1.21%
P/EPS 82.65 92.23 233.44 61.60 32.60 66.36 46.65 9.99%
EY 1.21 1.08 0.43 1.62 3.07 1.51 2.14 -9.06%
DY 0.91 1.23 1.44 2.62 3.48 3.03 2.88 -17.46%
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