[CHINTEK] YoY TTM Result on 30-Nov-2012 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jan-2013

Admission Sponsor

Sponsor

Financial Year

31-Aug-2013

Quarter

30-Nov-2012 [#1]

Profit Trend

QoQ- -7.05%

YoY- -34.86%

Quarter Report

1st quarter 30.11.2012.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
TTM Result
Revenue	104,099	111,673	107,816	116,371	144,814	112,789	109,942	-0.90%
YoY %	-6.78%	3.58%	-7.35%	-19.64%	28.39%	2.59%	-	-
Horiz. %	94.69%	101.57%	98.07%	105.85%	131.72%	102.59%	100.00%	-
PBT	31,617	42,290	36,209	64,067	94,926	63,210	60,708	-10.29%
YoY %	-25.24%	16.79%	-43.48%	-32.51%	50.18%	4.12%	-	-
Horiz. %	52.08%	69.66%	59.64%	105.53%	156.36%	104.12%	100.00%	-
Tax	-5,771	-8,959	-9,576	-15,107	-19,768	-14,575	-12,802	-12.43%
YoY %	35.58%	6.44%	36.61%	23.58%	-35.63%	-13.85%	-	-
Horiz. %	45.08%	69.98%	74.80%	118.00%	154.41%	113.85%	100.00%	-
NP	25,846	33,331	26,633	48,960	75,158	48,635	47,906	-9.76%
YoY %	-22.46%	25.15%	-45.60%	-34.86%	54.53%	1.52%	-	-
Horiz. %	53.95%	69.58%	55.59%	102.20%	156.89%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,846	33,331	26,633	48,960	75,158	48,635	47,906	-9.76%
YoY %	-22.46%	25.15%	-45.60%	-34.86%	54.53%	1.52%	-	-
Horiz. %	53.95%	69.58%	55.59%	102.20%	156.89%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.25%	21.18%	26.45%	23.58%	20.82%	23.06%	21.09%	-
YoY %	-13.83%	-19.92%	12.17%	13.26%	-9.71%	9.34%	-	-
Horiz. %	86.53%	100.43%	125.41%	111.81%	98.72%	109.34%	100.00%	-
Total Cost	78,253	78,342	81,183	67,411	69,656	64,154	62,036	3.94%
YoY %	-0.11%	-3.50%	20.43%	-3.22%	8.58%	3.41%	-	-
Horiz. %	126.14%	126.28%	130.86%	108.66%	112.28%	103.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	652,331	633,145	630,404	625,836	607,676	571,019	541,752	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	14,618	18,272	39,286	33,804	42,029	38,371	33,797	-13.03%
YoY %	-20.00%	-53.49%	16.22%	-19.57%	9.53%	13.53%	-	-
Horiz. %	43.25%	54.06%	116.24%	100.02%	124.36%	113.53%	100.00%	-
Div Payout %	56.56%	54.82%	147.51%	69.04%	55.92%	78.90%	70.55%	-
YoY %	3.17%	-62.84%	113.66%	23.46%	-29.13%	11.84%	-	-
Horiz. %	80.17%	77.70%	209.09%	97.86%	79.26%	111.84%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	652,331	633,145	630,404	625,836	607,676	571,019	541,752	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,379	91,363	91,357	0.00%
YoY %	0.00%	0.00%	0.00%	-0.02%	0.02%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.02%	100.01%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	24.83%	29.85%	24.70%	42.07%	51.90%	43.12%	43.57%	-
YoY %	-16.82%	20.85%	-41.29%	-18.94%	20.36%	-1.03%	-	-
Horiz. %	56.99%	68.51%	56.69%	96.56%	119.12%	98.97%	100.00%	-
ROE	3.96%	5.26%	4.22%	7.82%	12.37%	8.52%	8.84%	-
YoY %	-24.71%	24.64%	-46.04%	-36.78%	45.19%	-3.62%	-	-
Horiz. %	44.80%	59.50%	47.74%	88.46%	139.93%	96.38%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	113.94	122.23	118.01	127.37	158.47	123.45	120.34	-0.90%
YoY %	-6.78%	3.58%	-7.35%	-19.63%	28.37%	2.58%	-	-
Horiz. %	94.68%	101.57%	98.06%	105.84%	131.69%	102.58%	100.00%	-
EPS	28.29	36.48	29.15	53.59	82.25	53.23	52.44	-9.77%
YoY %	-22.45%	25.15%	-45.61%	-34.84%	54.52%	1.51%	-	-
Horiz. %	53.95%	69.57%	55.59%	102.19%	156.85%	101.51%	100.00%	-
DPS	16.00	20.00	43.00	37.00	46.00	42.00	37.00	-13.03%
YoY %	-20.00%	-53.49%	16.22%	-19.57%	9.52%	13.51%	-	-
Horiz. %	43.24%	54.05%	116.22%	100.00%	124.32%	113.51%	100.00%	-
NAPS	7.14	6.93	6.90	6.85	6.65	6.25	5.93	3.14%
YoY %	3.03%	0.43%	0.73%	3.01%	6.40%	5.40%	-	-
Horiz. %	120.40%	116.86%	116.36%	115.51%	112.14%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	113.94	122.23	118.01	127.37	158.50	123.45	120.34	-0.90%
YoY %	-6.78%	3.58%	-7.35%	-19.64%	28.39%	2.58%	-	-
Horiz. %	94.68%	101.57%	98.06%	105.84%	131.71%	102.58%	100.00%	-
EPS	28.29	36.48	29.15	53.59	82.26	53.23	52.43	-9.76%
YoY %	-22.45%	25.15%	-45.61%	-34.85%	54.54%	1.53%	-	-
Horiz. %	53.96%	69.58%	55.60%	102.21%	156.89%	101.53%	100.00%	-
DPS	16.00	20.00	43.00	37.00	46.00	42.00	36.99	-13.03%
YoY %	-20.00%	-53.49%	16.22%	-19.57%	9.52%	13.54%	-	-
Horiz. %	43.25%	54.07%	116.25%	100.03%	124.36%	113.54%	100.00%	-
NAPS	7.14	6.93	6.90	6.85	6.6512	6.25	5.9297	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	-
Price	8.10	9.59	9.55	8.99	8.41	8.52	7.40	-
P/RPS	7.11	7.85	8.09	7.06	5.31	6.90	6.15	2.44%
YoY %	-9.43%	-2.97%	14.59%	32.96%	-23.04%	12.20%	-	-
Horiz. %	115.61%	127.64%	131.54%	114.80%	86.34%	112.20%	100.00%	-
P/EPS	28.63	26.29	32.76	16.78	10.23	16.01	14.11	12.51%
YoY %	8.90%	-19.75%	95.23%	64.03%	-36.10%	13.47%	-	-
Horiz. %	202.91%	186.32%	232.18%	118.92%	72.50%	113.47%	100.00%	-
EY	3.49	3.80	3.05	5.96	9.78	6.25	7.09	-11.13%
YoY %	-8.16%	24.59%	-48.83%	-39.06%	56.48%	-11.85%	-	-
Horiz. %	49.22%	53.60%	43.02%	84.06%	137.94%	88.15%	100.00%	-
DY	1.98	2.09	4.50	4.12	5.47	4.93	5.00	-14.30%
YoY %	-5.26%	-53.56%	9.22%	-24.68%	10.95%	-1.40%	-	-
Horiz. %	39.60%	41.80%	90.00%	82.40%	109.40%	98.60%	100.00%	-
P/NAPS	1.13	1.38	1.38	1.31	1.26	1.36	1.25	-1.66%
YoY %	-18.12%	0.00%	5.34%	3.97%	-7.35%	8.80%	-	-
Horiz. %	90.40%	110.40%	110.40%	104.80%	100.80%	108.80%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	27/01/16	28/01/15	23/01/14	30/01/13	30/01/12	27/01/11	28/01/10	-
Price	7.70	9.28	9.50	8.88	8.75	8.62	7.60	-
P/RPS	6.76	7.59	8.05	6.97	5.52	6.98	6.32	1.12%
YoY %	-10.94%	-5.71%	15.49%	26.27%	-20.92%	10.44%	-	-
Horiz. %	106.96%	120.09%	127.37%	110.28%	87.34%	110.44%	100.00%	-
P/EPS	27.22	25.44	32.59	16.57	10.64	16.19	14.49	11.07%
YoY %	7.00%	-21.94%	96.68%	55.73%	-34.28%	11.73%	-	-
Horiz. %	187.85%	175.57%	224.91%	114.35%	73.43%	111.73%	100.00%	-
EY	3.67	3.93	3.07	6.03	9.40	6.18	6.90	-9.98%
YoY %	-6.62%	28.01%	-49.09%	-35.85%	52.10%	-10.43%	-	-
Horiz. %	53.19%	56.96%	44.49%	87.39%	136.23%	89.57%	100.00%	-
DY	2.08	2.16	4.53	4.17	5.26	4.87	4.87	-13.21%
YoY %	-3.70%	-52.32%	8.63%	-20.72%	8.01%	0.00%	-	-
Horiz. %	42.71%	44.35%	93.02%	85.63%	108.01%	100.00%	100.00%	-
P/NAPS	1.08	1.34	1.38	1.30	1.32	1.38	1.28	-2.79%
YoY %	-19.40%	-2.90%	6.15%	-1.52%	-4.35%	7.81%	-	-
Horiz. %	84.38%	104.69%	107.81%	101.56%	103.12%	107.81%	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