[CHINTEK] YoY 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- 423.47%
YoY- 172.67%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 34,557 27,752 31,893 29,707 25,574 29,433 45,043 -4.31%
PBT 8,659 7,030 11,207 12,349 5,102 17,440 30,791 -19.04%
Tax -2,207 -1,271 -1,457 -2,691 -1,560 -3,868 -6,607 -16.68%
NP 6,452 5,759 9,750 9,658 3,542 13,572 24,184 -19.74%
-
NP to SH 6,452 5,759 9,750 9,658 3,542 13,572 24,184 -19.74%
-
Tax Rate 25.49% 18.08% 13.00% 21.79% 30.58% 22.18% 21.46% -
Total Cost 28,105 21,993 22,143 20,049 22,032 15,861 20,859 5.09%
-
Net Worth 690,704 646,850 645,022 621,268 624,009 618,527 595,692 2.49%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 9,136 7,309 7,309 10,963 11,877 21,927 27,409 -16.71%
Div Payout % 141.60% 126.92% 74.96% 113.52% 335.32% 161.56% 113.34% -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 690,704 646,850 645,022 621,268 624,009 618,527 595,692 2.49%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 18.67% 20.75% 30.57% 32.51% 13.85% 46.11% 53.69% -
ROE 0.93% 0.89% 1.51% 1.55% 0.57% 2.19% 4.06% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 37.82 30.38 34.91 32.52 27.99 32.22 49.30 -4.31%
EPS 7.06 6.30 10.67 10.57 3.88 14.86 26.47 -19.75%
DPS 10.00 8.00 8.00 12.00 13.00 24.00 30.00 -16.71%
NAPS 7.56 7.08 7.06 6.80 6.83 6.77 6.52 2.49%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 37.82 30.38 34.91 32.52 27.99 32.22 49.30 -4.31%
EPS 7.06 6.30 10.67 10.57 3.88 14.86 26.47 -19.75%
DPS 10.00 8.00 8.00 12.00 13.00 24.00 30.00 -16.71%
NAPS 7.56 7.08 7.06 6.80 6.83 6.77 6.5201 2.49%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
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 21.42 24.72 26.50 30.29 32.51 27.63 17.50 3.42%
P/EPS 114.70 119.14 86.68 93.18 234.73 59.91 32.60 23.30%
EY 0.87 0.84 1.15 1.07 0.43 1.67 3.07 -18.93%
DY 1.23 1.07 0.86 1.22 1.43 2.70 3.48 -15.90%
P/NAPS 1.07 1.06 1.31 1.45 1.33 1.31 1.32 -3.43%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
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 20.57 24.39 25.27 29.99 32.33 28.40 17.50 2.72%
P/EPS 110.17 117.56 82.65 92.23 233.44 61.60 32.60 22.47%
EY 0.91 0.85 1.21 1.08 0.43 1.62 3.07 -18.32%
DY 1.29 1.08 0.91 1.23 1.44 2.62 3.48 -15.23%
P/NAPS 1.03 1.05 1.25 1.43 1.33 1.35 1.32 -4.04%

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