[CHINTEK] YoY TTM Result on 28-Feb-2011 [#2]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

29-Apr-2011

Admission Sponsor

Sponsor

Financial Year

31-Aug-2011

Quarter

28-Feb-2011 [#2]

Profit Trend

QoQ- 7.58%

YoY- -2.7%

Quarter Report

Chin Teck Plantations Berhad - 28.2.2011.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
TTM Result
Revenue	111,522	108,877	144,107	118,745	111,066	152,631	120,862	-1.33%
YoY %	2.43%	-24.45%	21.36%	6.91%	-27.23%	26.29%	-	-
Horiz. %	92.27%	90.08%	119.23%	98.25%	91.89%	126.29%	100.00%	-
PBT	38,267	53,401	90,517	66,802	67,269	97,194	84,145	-12.30%
YoY %	-28.34%	-41.00%	35.50%	-0.69%	-30.79%	15.51%	-	-
Horiz. %	45.48%	63.46%	107.57%	79.39%	79.94%	115.51%	100.00%	-
Tax	-10,324	-13,091	-20,002	-14,481	-13,497	-21,883	-18,040	-8.87%
YoY %	21.14%	34.55%	-38.13%	-7.29%	38.32%	-21.30%	-	-
Horiz. %	57.23%	72.57%	110.88%	80.27%	74.82%	121.30%	100.00%	-
NP	27,943	40,310	70,515	52,321	53,772	75,311	66,105	-13.36%
YoY %	-30.68%	-42.83%	34.77%	-2.70%	-28.60%	13.93%	-	-
Horiz. %	42.27%	60.98%	106.67%	79.15%	81.34%	113.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,943	40,310	70,515	52,321	53,772	75,311	66,105	-13.36%
YoY %	-30.68%	-42.83%	34.77%	-2.70%	-28.60%	13.93%	-	-
Horiz. %	42.27%	60.98%	106.67%	79.15%	81.34%	113.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.98%	24.51%	22.10%	21.68%	20.06%	22.51%	21.44%	-
YoY %	10.08%	10.90%	1.94%	8.08%	-10.88%	4.99%	-	-
Horiz. %	125.84%	114.32%	103.08%	101.12%	93.56%	104.99%	100.00%	-
Total Cost	83,579	68,567	73,592	66,424	57,294	77,320	54,757	7.29%
YoY %	21.89%	-6.83%	10.79%	15.94%	-25.90%	41.21%	-	-
Horiz. %	152.64%	125.22%	134.40%	121.31%	104.63%	141.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	610,304	620,354	605,021	572,665	542,734	499,780	475,056	4.26%
YoY %	-1.62%	2.53%	5.65%	5.51%	8.59%	5.20%	-	-
Horiz. %	128.47%	130.59%	127.36%	120.55%	114.25%	105.20%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Dividend
Div	39,286	33,804	42,029	38,371	33,797	53,903	42,946	-1.47%
YoY %	16.22%	-19.57%	9.53%	13.53%	-37.30%	25.51%	-	-
Horiz. %	91.48%	78.71%	97.86%	89.35%	78.70%	125.51%	100.00%	-
Div Payout %	140.59%	83.86%	59.60%	73.34%	62.85%	71.57%	64.97%	-
YoY %	67.65%	40.70%	-18.73%	16.69%	-12.18%	10.16%	-	-
Horiz. %	216.39%	129.07%	91.73%	112.88%	96.74%	110.16%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Equity
Net Worth	610,304	620,354	605,021	572,665	542,734	499,780	475,056	4.26%
YoY %	-1.62%	2.53%	5.65%	5.51%	8.59%	5.20%	-	-
Horiz. %	128.47%	130.59%	127.36%	120.55%	114.25%	105.20%	100.00%	-
NOSH	91,363	91,363	91,393	91,334	91,369	91,367	91,357	0.00%
YoY %	0.00%	-0.03%	0.06%	-0.04%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.04%	99.97%	100.01%	100.01%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Ratio Analysis
NP Margin	25.06%	37.02%	48.93%	44.06%	48.41%	49.34%	54.69%	-
YoY %	-32.31%	-24.34%	11.05%	-8.99%	-1.88%	-9.78%	-	-
Horiz. %	45.82%	67.69%	89.47%	80.56%	88.52%	90.22%	100.00%	-
ROE	4.58%	6.50%	11.65%	9.14%	9.91%	15.07%	13.92%	-
YoY %	-29.54%	-44.21%	27.46%	-7.77%	-34.24%	8.26%	-	-
Horiz. %	32.90%	46.70%	83.69%	65.66%	71.19%	108.26%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Per Share
RPS	122.06	119.17	157.68	130.01	121.56	167.05	132.30	-1.33%
YoY %	2.43%	-24.42%	21.28%	6.95%	-27.23%	26.27%	-	-
Horiz. %	92.26%	90.08%	119.18%	98.27%	91.88%	126.27%	100.00%	-
EPS	30.58	44.12	77.16	57.29	58.85	82.43	72.36	-13.36%
YoY %	-30.69%	-42.82%	34.68%	-2.65%	-28.61%	13.92%	-	-
Horiz. %	42.26%	60.97%	106.63%	79.17%	81.33%	113.92%	100.00%	-
DPS	43.00	37.00	46.00	42.00	37.00	59.00	47.00	-1.47%
YoY %	16.22%	-19.57%	9.52%	13.51%	-37.29%	25.53%	-	-
Horiz. %	91.49%	78.72%	97.87%	89.36%	78.72%	125.53%	100.00%	-
NAPS	6.68	6.79	6.62	6.27	5.94	5.47	5.20	4.26%
YoY %	-1.62%	2.57%	5.58%	5.56%	8.59%	5.19%	-	-
Horiz. %	128.46%	130.58%	127.31%	120.58%	114.23%	105.19%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Adjusted Per Share Value based on latest NOSH - 91,334
RPS	122.06	119.17	157.73	129.97	121.57	167.06	132.29	-1.33%
YoY %	2.43%	-24.45%	21.36%	6.91%	-27.23%	26.28%	-	-
Horiz. %	92.27%	90.08%	119.23%	98.25%	91.90%	126.28%	100.00%	-
EPS	30.58	44.12	77.18	57.27	58.86	82.43	72.35	-13.36%
YoY %	-30.69%	-42.83%	34.77%	-2.70%	-28.59%	13.93%	-	-
Horiz. %	42.27%	60.98%	106.68%	79.16%	81.35%	113.93%	100.00%	-
DPS	43.00	37.00	46.00	42.00	36.99	59.00	47.01	-1.47%
YoY %	16.22%	-19.57%	9.52%	13.54%	-37.31%	25.51%	-	-
Horiz. %	91.47%	78.71%	97.85%	89.34%	78.69%	125.51%	100.00%	-
NAPS	6.68	6.79	6.6222	6.268	5.9404	5.4703	5.1997	4.26%
YoY %	-1.62%	2.53%	5.65%	5.51%	8.59%	5.20%	-	-
Horiz. %	128.47%	130.58%	127.36%	120.55%	114.25%	105.20%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	-
Price	9.60	8.91	9.00	8.70	7.54	6.10	7.80	-
P/RPS	7.86	7.48	5.71	6.69	6.20	3.65	5.90	4.89%
YoY %	5.08%	31.00%	-14.65%	7.90%	69.86%	-38.14%	-	-
Horiz. %	133.22%	126.78%	96.78%	113.39%	105.08%	61.86%	100.00%	-
P/EPS	31.39	20.19	11.66	15.19	12.81	7.40	10.78	19.48%
YoY %	55.47%	73.16%	-23.24%	18.58%	73.11%	-31.35%	-	-
Horiz. %	291.19%	187.29%	108.16%	140.91%	118.83%	68.65%	100.00%	-
EY	3.19	4.95	8.57	6.58	7.81	13.51	9.28	-16.29%
YoY %	-35.56%	-42.24%	30.24%	-15.75%	-42.19%	45.58%	-	-
Horiz. %	34.38%	53.34%	92.35%	70.91%	84.16%	145.58%	100.00%	-
DY	4.48	4.15	5.11	4.83	4.91	9.67	6.03	-4.82%
YoY %	7.95%	-18.79%	5.80%	-1.63%	-49.22%	60.36%	-	-
Horiz. %	74.30%	68.82%	84.74%	80.10%	81.43%	160.36%	100.00%	-
P/NAPS	1.44	1.31	1.36	1.39	1.27	1.12	1.50	-0.67%
YoY %	9.92%	-3.68%	-2.16%	9.45%	13.39%	-25.33%	-	-
Horiz. %	96.00%	87.33%	90.67%	92.67%	84.67%	74.67%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Announcement Date
Date	23/04/14	29/04/13	27/04/12	29/04/11	29/04/10	23/04/09	25/04/08	-
Price	9.70	9.10	9.00	8.48	7.70	6.50	7.55	-
P/RPS	7.95	7.64	5.71	6.52	6.33	3.89	5.71	5.66%
YoY %	4.06%	33.80%	-12.42%	3.00%	62.72%	-31.87%	-	-
Horiz. %	139.23%	133.80%	100.00%	114.19%	110.86%	68.13%	100.00%	-
P/EPS	31.72	20.63	11.66	14.80	13.08	7.89	10.43	20.35%
YoY %	53.76%	76.93%	-21.22%	13.15%	65.78%	-24.35%	-	-
Horiz. %	304.12%	197.79%	111.79%	141.90%	125.41%	75.65%	100.00%	-
EY	3.15	4.85	8.57	6.76	7.64	12.68	9.58	-16.91%
YoY %	-35.05%	-43.41%	26.78%	-11.52%	-39.75%	32.36%	-	-
Horiz. %	32.88%	50.63%	89.46%	70.56%	79.75%	132.36%	100.00%	-
DY	4.43	4.07	5.11	4.95	4.81	9.08	6.23	-5.52%
YoY %	8.85%	-20.35%	3.23%	2.91%	-47.03%	45.75%	-	-
Horiz. %	71.11%	65.33%	82.02%	79.45%	77.21%	145.75%	100.00%	-
P/NAPS	1.45	1.34	1.36	1.35	1.30	1.19	1.45	0.00%
YoY %	8.21%	-1.47%	0.74%	3.85%	9.24%	-17.93%	-	-
Horiz. %	100.00%	92.41%	93.79%	93.10%	89.66%	82.07%	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