[CHINTEK] YoY TTM Result on 30-Nov-2013 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

23-Jan-2014

Admission Sponsor

Sponsor

Financial Year

31-Aug-2014

Quarter

30-Nov-2013 [#1]

Profit Trend

QoQ- 6.91%

YoY- -45.6%

Quarter Report

1st quarter 30.11.2013.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
TTM Result
Revenue	126,789	104,099	111,673	107,816	116,371	144,814	112,789	1.96%
YoY %	21.80%	-6.78%	3.58%	-7.35%	-19.64%	28.39%	-	-
Horiz. %	112.41%	92.30%	99.01%	95.59%	103.18%	128.39%	100.00%	-
PBT	33,868	31,617	42,290	36,209	64,067	94,926	63,210	-9.86%
YoY %	7.12%	-25.24%	16.79%	-43.48%	-32.51%	50.18%	-	-
Horiz. %	53.58%	50.02%	66.90%	57.28%	101.36%	150.18%	100.00%	-
Tax	-6,370	-5,771	-8,959	-9,576	-15,107	-19,768	-14,575	-12.87%
YoY %	-10.38%	35.58%	6.44%	36.61%	23.58%	-35.63%	-	-
Horiz. %	43.70%	39.60%	61.47%	65.70%	103.65%	135.63%	100.00%	-
NP	27,498	25,846	33,331	26,633	48,960	75,158	48,635	-9.05%
YoY %	6.39%	-22.46%	25.15%	-45.60%	-34.86%	54.53%	-	-
Horiz. %	56.54%	53.14%	68.53%	54.76%	100.67%	154.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,498	25,846	33,331	26,633	48,960	75,158	48,635	-9.05%
YoY %	6.39%	-22.46%	25.15%	-45.60%	-34.86%	54.53%	-	-
Horiz. %	56.54%	53.14%	68.53%	54.76%	100.67%	154.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.81%	18.25%	21.18%	26.45%	23.58%	20.82%	23.06%	-
YoY %	3.07%	-13.83%	-19.92%	12.17%	13.26%	-9.71%	-	-
Horiz. %	81.57%	79.14%	91.85%	114.70%	102.25%	90.29%	100.00%	-
Total Cost	99,291	78,253	78,342	81,183	67,411	69,656	64,154	7.54%
YoY %	26.88%	-0.11%	-3.50%	20.43%	-3.22%	8.58%	-	-
Horiz. %	154.77%	121.98%	122.12%	126.54%	105.08%	108.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	677,913	652,331	633,145	630,404	625,836	607,676	571,019	2.89%
YoY %	3.92%	3.03%	0.43%	0.73%	2.99%	6.42%	-	-
Horiz. %	118.72%	114.24%	110.88%	110.40%	109.60%	106.42%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	15,531	14,618	18,272	39,286	33,804	42,029	38,371	-13.98%
YoY %	6.25%	-20.00%	-53.49%	16.22%	-19.57%	9.53%	-	-
Horiz. %	40.48%	38.10%	47.62%	102.38%	88.10%	109.53%	100.00%	-
Div Payout %	56.48%	56.56%	54.82%	147.51%	69.04%	55.92%	78.90%	-
YoY %	-0.14%	3.17%	-62.84%	113.66%	23.46%	-29.13%	-	-
Horiz. %	71.58%	71.69%	69.48%	186.96%	87.50%	70.87%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	677,913	652,331	633,145	630,404	625,836	607,676	571,019	2.89%
YoY %	3.92%	3.03%	0.43%	0.73%	2.99%	6.42%	-	-
Horiz. %	118.72%	114.24%	110.88%	110.40%	109.60%	106.42%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,363	91,379	91,363	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.02%	0.02%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.02%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	21.69%	24.83%	29.85%	24.70%	42.07%	51.90%	43.12%	-
YoY %	-12.65%	-16.82%	20.85%	-41.29%	-18.94%	20.36%	-	-
Horiz. %	50.30%	57.58%	69.23%	57.28%	97.56%	120.36%	100.00%	-
ROE	4.06%	3.96%	5.26%	4.22%	7.82%	12.37%	8.52%	-
YoY %	2.53%	-24.71%	24.64%	-46.04%	-36.78%	45.19%	-	-
Horiz. %	47.65%	46.48%	61.74%	49.53%	91.78%	145.19%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	138.78	113.94	122.23	118.01	127.37	158.47	123.45	1.96%
YoY %	21.80%	-6.78%	3.58%	-7.35%	-19.63%	28.37%	-	-
Horiz. %	112.42%	92.30%	99.01%	95.59%	103.18%	128.37%	100.00%	-
EPS	30.10	28.29	36.48	29.15	53.59	82.25	53.23	-9.05%
YoY %	6.40%	-22.45%	25.15%	-45.61%	-34.84%	54.52%	-	-
Horiz. %	56.55%	53.15%	68.53%	54.76%	100.68%	154.52%	100.00%	-
DPS	17.00	16.00	20.00	43.00	37.00	46.00	42.00	-13.98%
YoY %	6.25%	-20.00%	-53.49%	16.22%	-19.57%	9.52%	-	-
Horiz. %	40.48%	38.10%	47.62%	102.38%	88.10%	109.52%	100.00%	-
NAPS	7.42	7.14	6.93	6.90	6.85	6.65	6.25	2.89%
YoY %	3.92%	3.03%	0.43%	0.73%	3.01%	6.40%	-	-
Horiz. %	118.72%	114.24%	110.88%	110.40%	109.60%	106.40%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	138.78	113.94	122.23	118.01	127.37	158.50	123.45	1.96%
YoY %	21.80%	-6.78%	3.58%	-7.35%	-19.64%	28.39%	-	-
Horiz. %	112.42%	92.30%	99.01%	95.59%	103.18%	128.39%	100.00%	-
EPS	30.10	28.29	36.48	29.15	53.59	82.26	53.23	-9.05%
YoY %	6.40%	-22.45%	25.15%	-45.61%	-34.85%	54.54%	-	-
Horiz. %	56.55%	53.15%	68.53%	54.76%	100.68%	154.54%	100.00%	-
DPS	17.00	16.00	20.00	43.00	37.00	46.00	42.00	-13.98%
YoY %	6.25%	-20.00%	-53.49%	16.22%	-19.57%	9.52%	-	-
Horiz. %	40.48%	38.10%	47.62%	102.38%	88.10%	109.52%	100.00%	-
NAPS	7.42	7.14	6.93	6.90	6.85	6.6512	6.25	2.89%
YoY %	3.92%	3.03%	0.43%	0.73%	2.99%	6.42%	-	-
Horiz. %	118.72%	114.24%	110.88%	110.40%	109.60%	106.42%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	7.60	8.10	9.59	9.55	8.99	8.41	8.52	-
P/RPS	5.48	7.11	7.85	8.09	7.06	5.31	6.90	-3.76%
YoY %	-22.93%	-9.43%	-2.97%	14.59%	32.96%	-23.04%	-	-
Horiz. %	79.42%	103.04%	113.77%	117.25%	102.32%	76.96%	100.00%	-
P/EPS	25.25	28.63	26.29	32.76	16.78	10.23	16.01	7.88%
YoY %	-11.81%	8.90%	-19.75%	95.23%	64.03%	-36.10%	-	-
Horiz. %	157.71%	178.83%	164.21%	204.62%	104.81%	63.90%	100.00%	-
EY	3.96	3.49	3.80	3.05	5.96	9.78	6.25	-7.31%
YoY %	13.47%	-8.16%	24.59%	-48.83%	-39.06%	56.48%	-	-
Horiz. %	63.36%	55.84%	60.80%	48.80%	95.36%	156.48%	100.00%	-
DY	2.24	1.98	2.09	4.50	4.12	5.47	4.93	-12.30%
YoY %	13.13%	-5.26%	-53.56%	9.22%	-24.68%	10.95%	-	-
Horiz. %	45.44%	40.16%	42.39%	91.28%	83.57%	110.95%	100.00%	-
P/NAPS	1.02	1.13	1.38	1.38	1.31	1.26	1.36	-4.67%
YoY %	-9.73%	-18.12%	0.00%	5.34%	3.97%	-7.35%	-	-
Horiz. %	75.00%	83.09%	101.47%	101.47%	96.32%	92.65%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	23/01/17	27/01/16	28/01/15	23/01/14	30/01/13	30/01/12	27/01/11	-
Price	7.80	7.70	9.28	9.50	8.88	8.75	8.62	-
P/RPS	5.62	6.76	7.59	8.05	6.97	5.52	6.98	-3.54%
YoY %	-16.86%	-10.94%	-5.71%	15.49%	26.27%	-20.92%	-	-
Horiz. %	80.52%	96.85%	108.74%	115.33%	99.86%	79.08%	100.00%	-
P/EPS	25.92	27.22	25.44	32.59	16.57	10.64	16.19	8.15%
YoY %	-4.78%	7.00%	-21.94%	96.68%	55.73%	-34.28%	-	-
Horiz. %	160.10%	168.13%	157.13%	201.30%	102.35%	65.72%	100.00%	-
EY	3.86	3.67	3.93	3.07	6.03	9.40	6.18	-7.53%
YoY %	5.18%	-6.62%	28.01%	-49.09%	-35.85%	52.10%	-	-
Horiz. %	62.46%	59.39%	63.59%	49.68%	97.57%	152.10%	100.00%	-
DY	2.18	2.08	2.16	4.53	4.17	5.26	4.87	-12.52%
YoY %	4.81%	-3.70%	-52.32%	8.63%	-20.72%	8.01%	-	-
Horiz. %	44.76%	42.71%	44.35%	93.02%	85.63%	108.01%	100.00%	-
P/NAPS	1.05	1.08	1.34	1.38	1.30	1.32	1.38	-4.44%
YoY %	-2.78%	-19.40%	-2.90%	6.15%	-1.52%	-4.35%	-	-
Horiz. %	76.09%	78.26%	97.10%	100.00%	94.20%	95.65%	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