Highlights

[CHINTEK] YoY Quarter Result on 2012-11-30 [#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 -     -20.79%    YoY -     -24.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 27,813 27,721 34,922 29,614 32,467 30,996 29,650 -1.06%
  YoY % 0.33% -20.62% 17.92% -8.79% 4.75% 4.54% -
  Horiz. % 93.80% 93.49% 117.78% 99.88% 109.50% 104.54% 100.00%
PBT 7,780 12,529 17,387 15,608 19,940 20,786 18,149 -13.16%
  YoY % -37.90% -27.94% 11.40% -21.73% -4.07% 14.53% -
  Horiz. % 42.87% 69.03% 95.80% 86.00% 109.87% 114.53% 100.00%
Tax -1,794 -1,918 -4,083 -4,026 -4,643 -4,633 -3,751 -11.56%
  YoY % 6.47% 53.02% -1.42% 13.29% -0.22% -23.51% -
  Horiz. % 47.83% 51.13% 108.85% 107.33% 123.78% 123.51% 100.00%
NP 5,986 10,611 13,304 11,582 15,297 16,153 14,398 -13.60%
  YoY % -43.59% -20.24% 14.87% -24.29% -5.30% 12.19% -
  Horiz. % 41.58% 73.70% 92.40% 80.44% 106.24% 112.19% 100.00%
NP to SH 5,986 10,611 13,304 11,582 15,297 16,153 14,398 -13.60%
  YoY % -43.59% -20.24% 14.87% -24.29% -5.30% 12.19% -
  Horiz. % 41.58% 73.70% 92.40% 80.44% 106.24% 112.19% 100.00%
Tax Rate 23.06 % 15.31 % 23.48 % 25.79 % 23.28 % 22.29 % 20.67 % 1.84%
  YoY % 50.62% -34.80% -8.96% 10.78% 4.44% 7.84% -
  Horiz. % 111.56% 74.07% 113.59% 124.77% 112.63% 107.84% 100.00%
Total Cost 21,827 17,110 21,618 18,032 17,170 14,843 15,252 6.15%
  YoY % 27.57% -20.85% 19.89% 5.02% 15.68% -2.68% -
  Horiz. % 143.11% 112.18% 141.74% 118.23% 112.58% 97.32% 100.00%
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%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 7,309 7,309 27,408 11,877 14,620 16,445 14,617 -10.90%
  YoY % 0.00% -73.33% 130.77% -18.77% -11.09% 12.51% -
  Horiz. % 50.00% 50.00% 187.51% 81.25% 100.02% 112.51% 100.00%
Div Payout % 122.10 % 68.88 % 206.02 % 102.55 % 95.58 % 101.81 % 101.52 % 3.12%
  YoY % 77.26% -66.57% 100.90% 7.29% -6.12% 0.29% -
  Horiz. % 120.27% 67.85% 202.94% 101.01% 94.15% 100.29% 100.00%
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
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%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 21.52 % 38.28 % 38.10 % 39.11 % 47.12 % 52.11 % 48.56 % -12.68%
  YoY % -43.78% 0.47% -2.58% -17.00% -9.58% 7.31% -
  Horiz. % 44.32% 78.83% 78.46% 80.54% 97.03% 107.31% 100.00%
ROE 0.92 % 1.68 % 2.11 % 1.85 % 2.52 % 2.83 % 2.66 % -16.21%
  YoY % -45.24% -20.38% 14.05% -26.59% -10.95% 6.39% -
  Horiz. % 34.59% 63.16% 79.32% 69.55% 94.74% 106.39% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 30.44 30.34 38.22 32.41 35.53 33.93 32.45 -1.06%
  YoY % 0.33% -20.62% 17.93% -8.78% 4.72% 4.56% -
  Horiz. % 93.81% 93.50% 117.78% 99.88% 109.49% 104.56% 100.00%
EPS 6.55 11.61 14.56 12.68 16.74 17.68 15.76 -13.61%
  YoY % -43.58% -20.26% 14.83% -24.25% -5.32% 12.18% -
  Horiz. % 41.56% 73.67% 92.39% 80.46% 106.22% 112.18% 100.00%
DPS 8.00 8.00 30.00 13.00 16.00 18.00 16.00 -10.91%
  YoY % 0.00% -73.33% 130.77% -18.75% -11.11% 12.50% -
  Horiz. % 50.00% 50.00% 187.50% 81.25% 100.00% 112.50% 100.00%
NAPS 7.1400 6.9300 6.9000 6.8500 6.6500 6.2500 5.9300 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%
Adjusted Per Share Value based on latest NOSH - 91,402
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 30.44 30.34 38.22 32.41 35.54 33.93 32.45 -1.06%
  YoY % 0.33% -20.62% 17.93% -8.81% 4.75% 4.56% -
  Horiz. % 93.81% 93.50% 117.78% 99.88% 109.52% 104.56% 100.00%
EPS 6.55 11.61 14.56 12.68 16.74 17.68 15.76 -13.61%
  YoY % -43.58% -20.26% 14.83% -24.25% -5.32% 12.18% -
  Horiz. % 41.56% 73.67% 92.39% 80.46% 106.22% 112.18% 100.00%
DPS 8.00 8.00 30.00 13.00 16.00 18.00 16.00 -10.91%
  YoY % 0.00% -73.33% 130.77% -18.75% -11.11% 12.50% -
  Horiz. % 50.00% 50.00% 187.50% 81.25% 100.00% 112.50% 100.00%
NAPS 7.1400 6.9300 6.9000 6.8500 6.6512 6.2500 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%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 8.1000 9.5900 9.5500 8.9900 8.4100 8.5200 7.4000 -
P/RPS 26.61 31.61 24.98 27.74 23.67 25.11 22.80 2.61%
  YoY % -15.82% 26.54% -9.95% 17.19% -5.73% 10.13% -
  Horiz. % 116.71% 138.64% 109.56% 121.67% 103.82% 110.13% 100.00%
P/EPS 123.63 82.57 65.58 70.92 50.24 48.19 46.95 17.50%
  YoY % 49.73% 25.91% -7.53% 41.16% 4.25% 2.64% -
  Horiz. % 263.32% 175.87% 139.68% 151.05% 107.01% 102.64% 100.00%
EY 0.81 1.21 1.52 1.41 1.99 2.08 2.13 -14.88%
  YoY % -33.06% -20.39% 7.80% -29.15% -4.33% -2.35% -
  Horiz. % 38.03% 56.81% 71.36% 66.20% 93.43% 97.65% 100.00%
DY 0.99 0.83 3.14 1.45 1.90 2.11 2.16 -12.19%
  YoY % 19.28% -73.57% 116.55% -23.68% -9.95% -2.31% -
  Horiz. % 45.83% 38.43% 145.37% 67.13% 87.96% 97.69% 100.00%
P/NAPS 1.13 1.38 1.38 1.31 1.26 1.36 1.25 -1.67%
  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%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 27/01/16 28/01/15 23/01/14 30/01/13 30/01/12 27/01/11 28/01/10 -
Price 7.7000 9.2800 9.5000 8.8800 8.7500 8.6200 7.6000 -
P/RPS 25.29 30.59 24.85 27.40 24.63 25.41 23.42 1.29%
  YoY % -17.33% 23.10% -9.31% 11.25% -3.07% 8.50% -
  Horiz. % 107.98% 130.61% 106.11% 116.99% 105.17% 108.50% 100.00%
P/EPS 117.52 79.90 65.24 70.05 52.27 48.76 48.22 16.00%
  YoY % 47.08% 22.47% -6.87% 34.02% 7.20% 1.12% -
  Horiz. % 243.72% 165.70% 135.30% 145.27% 108.40% 101.12% 100.00%
EY 0.85 1.25 1.53 1.43 1.91 2.05 2.07 -13.78%
  YoY % -32.00% -18.30% 6.99% -25.13% -6.83% -0.97% -
  Horiz. % 41.06% 60.39% 73.91% 69.08% 92.27% 99.03% 100.00%
DY 1.04 0.86 3.16 1.46 1.83 2.09 2.11 -11.12%
  YoY % 20.93% -72.78% 116.44% -20.22% -12.44% -0.95% -
  Horiz. % 49.29% 40.76% 149.76% 69.19% 86.73% 99.05% 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% 103.13% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers