[CHINTEK] YoY TTM Result on 31-May-2011 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 25.41%
YoY- 30.27%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 115,655 105,018 128,497 134,168 112,314 132,270 143,116 -3.48%
PBT 45,514 41,063 77,166 83,150 63,927 78,552 105,146 -13.01%
Tax -11,455 -10,783 -17,263 -17,535 -13,559 -17,088 -22,471 -10.61%
NP 34,059 30,280 59,903 65,615 50,368 61,464 82,675 -13.73%
-
NP to SH 34,059 30,280 59,903 65,615 50,368 61,464 82,675 -13.73%
-
Tax Rate 25.17% 26.26% 22.37% 21.09% 21.21% 21.75% 21.37% -
Total Cost 81,596 74,738 68,594 68,553 61,946 70,806 60,441 5.12%
-
Net Worth 621,268 624,009 618,527 595,692 549,981 520,612 500,690 3.66%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 38,372 23,754 36,547 43,854 36,543 31,969 63,953 -8.15%
Div Payout % 112.66% 78.45% 61.01% 66.84% 72.55% 52.01% 77.36% -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 621,268 624,009 618,527 595,692 549,981 520,612 500,690 3.66%
NOSH 91,363 91,363 91,363 91,363 91,359 91,335 91,366 -0.00%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 29.45% 28.83% 46.62% 48.91% 44.85% 46.47% 57.77% -
ROE 5.48% 4.85% 9.68% 11.01% 9.16% 11.81% 16.51% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 126.59 114.95 140.64 146.85 122.94 144.82 156.64 -3.48%
EPS 37.28 33.14 65.57 71.82 55.13 67.29 90.49 -13.73%
DPS 42.00 26.00 40.00 48.00 40.00 35.00 70.00 -8.15%
NAPS 6.80 6.83 6.77 6.52 6.02 5.70 5.48 3.66%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 126.59 114.95 140.64 146.85 122.93 144.77 156.65 -3.48%
EPS 37.28 33.14 65.57 71.82 55.13 67.27 90.49 -13.73%
DPS 42.00 26.00 40.00 48.00 40.00 34.99 70.00 -8.15%
NAPS 6.80 6.83 6.77 6.5201 6.0197 5.6983 5.4802 3.66%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 9.85 9.10 8.90 8.63 7.50 6.60 8.15 -
P/RPS 7.78 7.92 6.33 5.88 6.10 4.56 5.20 6.94%
P/EPS 26.42 27.46 13.57 12.02 13.60 9.81 9.01 19.62%
EY 3.78 3.64 7.37 8.32 7.35 10.20 11.10 -16.42%
DY 4.26 2.86 4.49 5.56 5.33 5.30 8.59 -11.02%
P/NAPS 1.45 1.33 1.31 1.32 1.25 1.16 1.49 -0.45%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 31/07/13 30/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 9.75 9.05 9.15 8.63 7.91 7.30 7.80 -
P/RPS 7.70 7.87 6.51 5.88 6.43 5.04 4.98 7.52%
P/EPS 26.15 27.31 13.96 12.02 14.35 10.85 8.62 20.30%
EY 3.82 3.66 7.17 8.32 6.97 9.22 11.60 -16.89%
DY 4.31 2.87 4.37 5.56 5.06 4.79 8.97 -11.49%
P/NAPS 1.43 1.33 1.35 1.32 1.31 1.28 1.42 0.11%

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