[CHINTEK] YoY Quarter Result on 31-May-2013 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 562.06%
YoY- -73.9%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 27,752 31,893 29,707 25,574 29,433 45,043 29,620 -1.07%
PBT 7,030 11,207 12,349 5,102 17,440 30,791 14,443 -11.29%
Tax -1,271 -1,457 -2,691 -1,560 -3,868 -6,607 -3,553 -15.73%
NP 5,759 9,750 9,658 3,542 13,572 24,184 10,890 -10.06%
-
NP to SH 5,759 9,750 9,658 3,542 13,572 24,184 10,890 -10.06%
-
Tax Rate 18.08% 13.00% 21.79% 30.58% 22.18% 21.46% 24.60% -
Total Cost 21,993 22,143 20,049 22,032 15,861 20,859 18,730 2.71%
-
Net Worth 646,850 645,022 621,268 624,009 618,527 595,692 549,981 2.73%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 7,309 7,309 10,963 11,877 21,927 27,409 21,926 -16.71%
Div Payout % 126.92% 74.96% 113.52% 335.32% 161.56% 113.34% 201.34% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 646,850 645,022 621,268 624,009 618,527 595,692 549,981 2.73%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,359 0.00%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 20.75% 30.57% 32.51% 13.85% 46.11% 53.69% 36.77% -
ROE 0.89% 1.51% 1.55% 0.57% 2.19% 4.06% 1.98% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 30.38 34.91 32.52 27.99 32.22 49.30 32.42 -1.07%
EPS 6.30 10.67 10.57 3.88 14.86 26.47 11.92 -10.07%
DPS 8.00 8.00 12.00 13.00 24.00 30.00 24.00 -16.71%
NAPS 7.08 7.06 6.80 6.83 6.77 6.52 6.02 2.73%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 30.38 34.91 32.52 27.99 32.22 49.30 32.42 -1.07%
EPS 6.30 10.67 10.57 3.88 14.86 26.47 11.92 -10.07%
DPS 8.00 8.00 12.00 13.00 24.00 30.00 24.00 -16.71%
NAPS 7.08 7.06 6.80 6.83 6.77 6.5201 6.0197 2.73%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 7.51 9.25 9.85 9.10 8.90 8.63 7.50 -
P/RPS 24.72 26.50 30.29 32.51 27.63 17.50 23.13 1.11%
P/EPS 119.14 86.68 93.18 234.73 59.91 32.60 62.92 11.21%
EY 0.84 1.15 1.07 0.43 1.67 3.07 1.59 -10.08%
DY 1.07 0.86 1.22 1.43 2.70 3.48 3.20 -16.67%
P/NAPS 1.06 1.31 1.45 1.33 1.31 1.32 1.25 -2.70%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 24/07/14 31/07/13 30/07/12 29/07/11 30/07/10 -
Price 7.41 8.82 9.75 9.05 9.15 8.63 7.91 -
P/RPS 24.39 25.27 29.99 32.33 28.40 17.50 24.40 -0.00%
P/EPS 117.56 82.65 92.23 233.44 61.60 32.60 66.36 9.99%
EY 0.85 1.21 1.08 0.43 1.62 3.07 1.51 -9.12%
DY 1.08 0.91 1.23 1.44 2.62 3.48 3.03 -15.78%
P/NAPS 1.05 1.25 1.43 1.33 1.35 1.32 1.31 -3.61%

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