[CHINTEK] YoY TTM Result on 31-May-2012 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- -15.05%
YoY- -8.71%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 108,671 115,655 105,018 128,497 134,168 112,314 132,270 -3.22%
PBT 37,146 45,514 41,063 77,166 83,150 63,927 78,552 -11.72%
Tax -6,054 -11,455 -10,783 -17,263 -17,535 -13,559 -17,088 -15.87%
NP 31,092 34,059 30,280 59,903 65,615 50,368 61,464 -10.73%
-
NP to SH 31,092 34,059 30,280 59,903 65,615 50,368 61,464 -10.73%
-
Tax Rate 16.30% 25.17% 26.26% 22.37% 21.09% 21.21% 21.75% -
Total Cost 77,579 81,596 74,738 68,594 68,553 61,946 70,806 1.53%
-
Net Worth 645,022 621,268 624,009 618,527 595,692 549,981 520,612 3.63%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 14,618 38,372 23,754 36,547 43,854 36,543 31,969 -12.22%
Div Payout % 47.02% 112.66% 78.45% 61.01% 66.84% 72.55% 52.01% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 645,022 621,268 624,009 618,527 595,692 549,981 520,612 3.63%
NOSH 91,363 91,363 91,363 91,363 91,363 91,359 91,335 0.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 28.61% 29.45% 28.83% 46.62% 48.91% 44.85% 46.47% -
ROE 4.82% 5.48% 4.85% 9.68% 11.01% 9.16% 11.81% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 118.94 126.59 114.95 140.64 146.85 122.94 144.82 -3.22%
EPS 34.03 37.28 33.14 65.57 71.82 55.13 67.29 -10.73%
DPS 16.00 42.00 26.00 40.00 48.00 40.00 35.00 -12.22%
NAPS 7.06 6.80 6.83 6.77 6.52 6.02 5.70 3.62%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 118.94 126.59 114.95 140.64 146.85 122.93 144.77 -3.22%
EPS 34.03 37.28 33.14 65.57 71.82 55.13 67.27 -10.73%
DPS 16.00 42.00 26.00 40.00 48.00 40.00 34.99 -12.22%
NAPS 7.06 6.80 6.83 6.77 6.5201 6.0197 5.6983 3.63%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 9.25 9.85 9.10 8.90 8.63 7.50 6.60 -
P/RPS 7.78 7.78 7.92 6.33 5.88 6.10 4.56 9.30%
P/EPS 27.18 26.42 27.46 13.57 12.02 13.60 9.81 18.50%
EY 3.68 3.78 3.64 7.37 8.32 7.35 10.20 -15.61%
DY 1.73 4.26 2.86 4.49 5.56 5.33 5.30 -17.01%
P/NAPS 1.31 1.45 1.33 1.31 1.32 1.25 1.16 2.04%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/07/15 24/07/14 31/07/13 30/07/12 29/07/11 30/07/10 31/07/09 -
Price 8.82 9.75 9.05 9.15 8.63 7.91 7.30 -
P/RPS 7.42 7.70 7.87 6.51 5.88 6.43 5.04 6.65%
P/EPS 25.92 26.15 27.31 13.96 12.02 14.35 10.85 15.61%
EY 3.86 3.82 3.66 7.17 8.32 6.97 9.22 -13.50%
DY 1.81 4.31 2.87 4.37 5.56 5.06 4.79 -14.96%
P/NAPS 1.25 1.43 1.33 1.35 1.32 1.31 1.28 -0.39%

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