[CHINTEK] YoY TTM Result on 29-Feb-2012 [#2]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Apr-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

29-Feb-2012 [#2]

Profit Trend

QoQ- -6.18%

YoY- 34.77%

Quarter Report

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
TTM Result
Revenue	106,485	111,522	108,877	144,107	118,745	111,066	152,631	-5.82%
YoY %	-4.52%	2.43%	-24.45%	21.36%	6.91%	-27.23%	-	-
Horiz. %	69.77%	73.07%	71.33%	94.42%	77.80%	72.77%	100.00%	-
PBT	38,288	38,267	53,401	90,517	66,802	67,269	97,194	-14.37%
YoY %	0.05%	-28.34%	-41.00%	35.50%	-0.69%	-30.79%	-	-
Horiz. %	39.39%	39.37%	54.94%	93.13%	68.73%	69.21%	100.00%	-
Tax	-7,288	-10,324	-13,091	-20,002	-14,481	-13,497	-21,883	-16.73%
YoY %	29.41%	21.14%	34.55%	-38.13%	-7.29%	38.32%	-	-
Horiz. %	33.30%	47.18%	59.82%	91.40%	66.17%	61.68%	100.00%	-
NP	31,000	27,943	40,310	70,515	52,321	53,772	75,311	-13.74%
YoY %	10.94%	-30.68%	-42.83%	34.77%	-2.70%	-28.60%	-	-
Horiz. %	41.16%	37.10%	53.52%	93.63%	69.47%	71.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,000	27,943	40,310	70,515	52,321	53,772	75,311	-13.74%
YoY %	10.94%	-30.68%	-42.83%	34.77%	-2.70%	-28.60%	-	-
Horiz. %	41.16%	37.10%	53.52%	93.63%	69.47%	71.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.03%	26.98%	24.51%	22.10%	21.68%	20.06%	22.51%	-
YoY %	-29.47%	10.08%	10.90%	1.94%	8.08%	-10.88%	-	-
Horiz. %	84.54%	119.86%	108.88%	98.18%	96.31%	89.12%	100.00%	-
Total Cost	75,485	83,579	68,567	73,592	66,424	57,294	77,320	-0.39%
YoY %	-9.68%	21.89%	-6.83%	10.79%	15.94%	-25.90%	-	-
Horiz. %	97.63%	108.09%	88.68%	95.18%	85.91%	74.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	629,491	610,304	620,354	605,021	572,665	542,734	499,780	3.91%
YoY %	3.14%	-1.62%	2.53%	5.65%	5.51%	8.59%	-	-
Horiz. %	125.95%	122.11%	124.13%	121.06%	114.58%	108.59%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Dividend
Div	18,272	39,286	33,804	42,029	38,371	33,797	53,903	-16.49%
YoY %	-53.49%	16.22%	-19.57%	9.53%	13.53%	-37.30%	-	-
Horiz. %	33.90%	72.88%	62.71%	77.97%	71.19%	62.70%	100.00%	-
Div Payout %	58.94%	140.59%	83.86%	59.60%	73.34%	62.85%	71.57%	-
YoY %	-58.08%	67.65%	40.70%	-18.73%	16.69%	-12.18%	-	-
Horiz. %	82.35%	196.44%	117.17%	83.28%	102.47%	87.82%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Equity
Net Worth	629,491	610,304	620,354	605,021	572,665	542,734	499,780	3.91%
YoY %	3.14%	-1.62%	2.53%	5.65%	5.51%	8.59%	-	-
Horiz. %	125.95%	122.11%	124.13%	121.06%	114.58%	108.59%	100.00%	-
NOSH	91,363	91,363	91,363	91,393	91,334	91,369	91,367	-0.00%
YoY %	0.00%	0.00%	-0.03%	0.06%	-0.04%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.03%	99.96%	100.00%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Ratio Analysis
NP Margin	29.11%	25.06%	37.02%	48.93%	44.06%	48.41%	49.34%	-
YoY %	16.16%	-32.31%	-24.34%	11.05%	-8.99%	-1.88%	-	-
Horiz. %	59.00%	50.79%	75.03%	99.17%	89.30%	98.12%	100.00%	-
ROE	4.92%	4.58%	6.50%	11.65%	9.14%	9.91%	15.07%	-
YoY %	7.42%	-29.54%	-44.21%	27.46%	-7.77%	-34.24%	-	-
Horiz. %	32.65%	30.39%	43.13%	77.31%	60.65%	65.76%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Per Share
RPS	116.55	122.06	119.17	157.68	130.01	121.56	167.05	-5.82%
YoY %	-4.51%	2.43%	-24.42%	21.28%	6.95%	-27.23%	-	-
Horiz. %	69.77%	73.07%	71.34%	94.39%	77.83%	72.77%	100.00%	-
EPS	33.93	30.58	44.12	77.16	57.29	58.85	82.43	-13.74%
YoY %	10.95%	-30.69%	-42.82%	34.68%	-2.65%	-28.61%	-	-
Horiz. %	41.16%	37.10%	53.52%	93.61%	69.50%	71.39%	100.00%	-
DPS	20.00	43.00	37.00	46.00	42.00	37.00	59.00	-16.49%
YoY %	-53.49%	16.22%	-19.57%	9.52%	13.51%	-37.29%	-	-
Horiz. %	33.90%	72.88%	62.71%	77.97%	71.19%	62.71%	100.00%	-
NAPS	6.89	6.68	6.79	6.62	6.27	5.94	5.47	3.91%
YoY %	3.14%	-1.62%	2.57%	5.58%	5.56%	8.59%	-	-
Horiz. %	125.96%	122.12%	124.13%	121.02%	114.63%	108.59%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,393
RPS	116.55	122.06	119.17	157.73	129.97	121.57	167.06	-5.82%
YoY %	-4.51%	2.43%	-24.45%	21.36%	6.91%	-27.23%	-	-
Horiz. %	69.77%	73.06%	71.33%	94.42%	77.80%	72.77%	100.00%	-
EPS	33.93	30.58	44.12	77.18	57.27	58.86	82.43	-13.74%
YoY %	10.95%	-30.69%	-42.83%	34.77%	-2.70%	-28.59%	-	-
Horiz. %	41.16%	37.10%	53.52%	93.63%	69.48%	71.41%	100.00%	-
DPS	20.00	43.00	37.00	46.00	42.00	36.99	59.00	-16.49%
YoY %	-53.49%	16.22%	-19.57%	9.52%	13.54%	-37.31%	-	-
Horiz. %	33.90%	72.88%	62.71%	77.97%	71.19%	62.69%	100.00%	-
NAPS	6.89	6.68	6.79	6.6222	6.268	5.9404	5.4703	3.91%
YoY %	3.14%	-1.62%	2.53%	5.65%	5.51%	8.59%	-	-
Horiz. %	125.95%	122.11%	124.12%	121.06%	114.58%	108.59%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	-
Price	9.28	9.60	8.91	9.00	8.70	7.54	6.10	-
P/RPS	7.96	7.86	7.48	5.71	6.69	6.20	3.65	13.87%
YoY %	1.27%	5.08%	31.00%	-14.65%	7.90%	69.86%	-	-
Horiz. %	218.08%	215.34%	204.93%	156.44%	183.29%	169.86%	100.00%	-
P/EPS	27.35	31.39	20.19	11.66	15.19	12.81	7.40	24.33%
YoY %	-12.87%	55.47%	73.16%	-23.24%	18.58%	73.11%	-	-
Horiz. %	369.59%	424.19%	272.84%	157.57%	205.27%	173.11%	100.00%	-
EY	3.66	3.19	4.95	8.57	6.58	7.81	13.51	-19.55%
YoY %	14.73%	-35.56%	-42.24%	30.24%	-15.75%	-42.19%	-	-
Horiz. %	27.09%	23.61%	36.64%	63.43%	48.70%	57.81%	100.00%	-
DY	2.16	4.48	4.15	5.11	4.83	4.91	9.67	-22.09%
YoY %	-51.79%	7.95%	-18.79%	5.80%	-1.63%	-49.22%	-	-
Horiz. %	22.34%	46.33%	42.92%	52.84%	49.95%	50.78%	100.00%	-
P/NAPS	1.35	1.44	1.31	1.36	1.39	1.27	1.12	3.16%
YoY %	-6.25%	9.92%	-3.68%	-2.16%	9.45%	13.39%	-	-
Horiz. %	120.54%	128.57%	116.96%	121.43%	124.11%	113.39%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Announcement Date
Date	29/04/15	23/04/14	29/04/13	27/04/12	29/04/11	29/04/10	23/04/09	-
Price	9.26	9.70	9.10	9.00	8.48	7.70	6.50	-
P/RPS	7.94	7.95	7.64	5.71	6.52	6.33	3.89	12.62%
YoY %	-0.13%	4.06%	33.80%	-12.42%	3.00%	62.72%	-	-
Horiz. %	204.11%	204.37%	196.40%	146.79%	167.61%	162.72%	100.00%	-
P/EPS	27.29	31.72	20.63	11.66	14.80	13.08	7.89	22.96%
YoY %	-13.97%	53.76%	76.93%	-21.22%	13.15%	65.78%	-	-
Horiz. %	345.88%	402.03%	261.47%	147.78%	187.58%	165.78%	100.00%	-
EY	3.66	3.15	4.85	8.57	6.76	7.64	12.68	-18.69%
YoY %	16.19%	-35.05%	-43.41%	26.78%	-11.52%	-39.75%	-	-
Horiz. %	28.86%	24.84%	38.25%	67.59%	53.31%	60.25%	100.00%	-
DY	2.16	4.43	4.07	5.11	4.95	4.81	9.08	-21.27%
YoY %	-51.24%	8.85%	-20.35%	3.23%	2.91%	-47.03%	-	-
Horiz. %	23.79%	48.79%	44.82%	56.28%	54.52%	52.97%	100.00%	-
P/NAPS	1.34	1.45	1.34	1.36	1.35	1.30	1.19	1.99%
YoY %	-7.59%	8.21%	-1.47%	0.74%	3.85%	9.24%	-	-
Horiz. %	112.61%	121.85%	112.61%	114.29%	113.45%	109.24%	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