[CHINTEK] YoY TTM Result on 31-May-2015 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- 0.3%
YoY- -8.71%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 158,405 147,063 103,763 108,671 115,655 105,018 128,497 3.54%
PBT 85,081 46,459 14,808 37,146 45,514 41,063 77,166 1.63%
Tax -14,388 -10,164 -3,053 -6,054 -11,455 -10,783 -17,263 -2.98%
NP 70,693 36,295 11,755 31,092 34,059 30,280 59,903 2.79%
-
NP to SH 70,693 36,295 11,755 31,092 34,059 30,280 59,903 2.79%
-
Tax Rate 16.91% 21.88% 20.62% 16.30% 25.17% 26.26% 22.37% -
Total Cost 87,712 110,768 92,008 77,579 81,596 74,738 68,594 4.18%
-
Net Worth 715,372 690,704 646,850 645,022 621,268 624,009 618,527 2.45%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 27,408 17,358 14,620 14,618 38,372 23,754 36,547 -4.68%
Div Payout % 38.77% 47.83% 124.37% 47.02% 112.66% 78.45% 61.01% -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 715,372 690,704 646,850 645,022 621,268 624,009 618,527 2.45%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 44.63% 24.68% 11.33% 28.61% 29.45% 28.83% 46.62% -
ROE 9.88% 5.25% 1.82% 4.82% 5.48% 4.85% 9.68% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 173.38 160.97 113.57 118.94 126.59 114.95 140.64 3.54%
EPS 77.38 39.73 12.87 34.03 37.28 33.14 65.57 2.79%
DPS 30.00 19.00 16.00 16.00 42.00 26.00 40.00 -4.67%
NAPS 7.83 7.56 7.08 7.06 6.80 6.83 6.77 2.45%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 173.38 160.97 113.57 118.94 126.59 114.95 140.64 3.54%
EPS 77.38 39.73 12.87 34.03 37.28 33.14 65.57 2.79%
DPS 30.00 19.00 16.00 16.00 42.00 26.00 40.00 -4.67%
NAPS 7.83 7.56 7.08 7.06 6.80 6.83 6.77 2.45%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 6.85 8.10 7.51 9.25 9.85 9.10 8.90 -
P/RPS 3.95 5.03 6.61 7.78 7.78 7.92 6.33 -7.55%
P/EPS 8.85 20.39 58.37 27.18 26.42 27.46 13.57 -6.87%
EY 11.30 4.90 1.71 3.68 3.78 3.64 7.37 7.37%
DY 4.38 2.35 2.13 1.73 4.26 2.86 4.49 -0.41%
P/NAPS 0.87 1.07 1.06 1.31 1.45 1.33 1.31 -6.59%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 30/07/18 26/07/17 28/07/16 30/07/15 24/07/14 31/07/13 30/07/12 -
Price 7.25 7.78 7.41 8.82 9.75 9.05 9.15 -
P/RPS 4.18 4.83 6.52 7.42 7.70 7.87 6.51 -7.11%
P/EPS 9.37 19.58 57.59 25.92 26.15 27.31 13.96 -6.42%
EY 10.67 5.11 1.74 3.86 3.82 3.66 7.17 6.84%
DY 4.14 2.44 2.16 1.81 4.31 2.87 4.37 -0.89%
P/NAPS 0.93 1.03 1.05 1.25 1.43 1.33 1.35 -6.01%

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