Highlights

[CHINTEK] YoY Quarter Result on 2013-11-30 [#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 -     43.80%    YoY -     14.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 42,462 27,813 27,721 34,922 29,614 32,467 30,996 5.38%
  YoY % 52.67% 0.33% -20.62% 17.92% -8.79% 4.75% -
  Horiz. % 136.99% 89.73% 89.43% 112.67% 95.54% 104.75% 100.00%
PBT 19,300 7,780 12,529 17,387 15,608 19,940 20,786 -1.23%
  YoY % 148.07% -37.90% -27.94% 11.40% -21.73% -4.07% -
  Horiz. % 92.85% 37.43% 60.28% 83.65% 75.09% 95.93% 100.00%
Tax -3,568 -1,794 -1,918 -4,083 -4,026 -4,643 -4,633 -4.26%
  YoY % -98.89% 6.47% 53.02% -1.42% 13.29% -0.22% -
  Horiz. % 77.01% 38.72% 41.40% 88.13% 86.90% 100.22% 100.00%
NP 15,732 5,986 10,611 13,304 11,582 15,297 16,153 -0.44%
  YoY % 162.81% -43.59% -20.24% 14.87% -24.29% -5.30% -
  Horiz. % 97.39% 37.06% 65.69% 82.36% 71.70% 94.70% 100.00%
NP to SH 15,732 5,986 10,611 13,304 11,582 15,297 16,153 -0.44%
  YoY % 162.81% -43.59% -20.24% 14.87% -24.29% -5.30% -
  Horiz. % 97.39% 37.06% 65.69% 82.36% 71.70% 94.70% 100.00%
Tax Rate 18.49 % 23.06 % 15.31 % 23.48 % 25.79 % 23.28 % 22.29 % -3.06%
  YoY % -19.82% 50.62% -34.80% -8.96% 10.78% 4.44% -
  Horiz. % 82.95% 103.45% 68.69% 105.34% 115.70% 104.44% 100.00%
Total Cost 26,730 21,827 17,110 21,618 18,032 17,170 14,843 10.29%
  YoY % 22.46% 27.57% -20.85% 19.89% 5.02% 15.68% -
  Horiz. % 180.08% 147.05% 115.27% 145.64% 121.48% 115.68% 100.00%
Net Worth 677,913 652,331 633,145 630,404 625,836 607,676 571,019 2.90%
  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%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 8,222 7,309 7,309 27,408 11,877 14,620 16,445 -10.90%
  YoY % 12.50% 0.00% -73.33% 130.77% -18.77% -11.09% -
  Horiz. % 50.00% 44.44% 44.44% 166.67% 72.22% 88.91% 100.00%
Div Payout % 52.27 % 122.10 % 68.88 % 206.02 % 102.55 % 95.58 % 101.81 % -10.51%
  YoY % -57.19% 77.26% -66.57% 100.90% 7.29% -6.12% -
  Horiz. % 51.34% 119.93% 67.66% 202.36% 100.73% 93.88% 100.00%
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 677,913 652,331 633,145 630,404 625,836 607,676 571,019 2.90%
  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%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 37.05 % 21.52 % 38.28 % 38.10 % 39.11 % 47.12 % 52.11 % -5.52%
  YoY % 72.17% -43.78% 0.47% -2.58% -17.00% -9.58% -
  Horiz. % 71.10% 41.30% 73.46% 73.11% 75.05% 90.42% 100.00%
ROE 2.32 % 0.92 % 1.68 % 2.11 % 1.85 % 2.52 % 2.83 % -3.25%
  YoY % 152.17% -45.24% -20.38% 14.05% -26.59% -10.95% -
  Horiz. % 81.98% 32.51% 59.36% 74.56% 65.37% 89.05% 100.00%
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 46.48 30.44 30.34 38.22 32.41 35.53 33.93 5.38%
  YoY % 52.69% 0.33% -20.62% 17.93% -8.78% 4.72% -
  Horiz. % 136.99% 89.71% 89.42% 112.64% 95.52% 104.72% 100.00%
EPS 17.22 6.55 11.61 14.56 12.68 16.74 17.68 -0.44%
  YoY % 162.90% -43.58% -20.26% 14.83% -24.25% -5.32% -
  Horiz. % 97.40% 37.05% 65.67% 82.35% 71.72% 94.68% 100.00%
DPS 9.00 8.00 8.00 30.00 13.00 16.00 18.00 -10.90%
  YoY % 12.50% 0.00% -73.33% 130.77% -18.75% -11.11% -
  Horiz. % 50.00% 44.44% 44.44% 166.67% 72.22% 88.89% 100.00%
NAPS 7.4200 7.1400 6.9300 6.9000 6.8500 6.6500 6.2500 2.90%
  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%
Adjusted Per Share Value based on latest NOSH - 91,402
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 46.48 30.44 30.34 38.22 32.41 35.54 33.93 5.38%
  YoY % 52.69% 0.33% -20.62% 17.93% -8.81% 4.75% -
  Horiz. % 136.99% 89.71% 89.42% 112.64% 95.52% 104.75% 100.00%
EPS 17.22 6.55 11.61 14.56 12.68 16.74 17.68 -0.44%
  YoY % 162.90% -43.58% -20.26% 14.83% -24.25% -5.32% -
  Horiz. % 97.40% 37.05% 65.67% 82.35% 71.72% 94.68% 100.00%
DPS 9.00 8.00 8.00 30.00 13.00 16.00 18.00 -10.90%
  YoY % 12.50% 0.00% -73.33% 130.77% -18.75% -11.11% -
  Horiz. % 50.00% 44.44% 44.44% 166.67% 72.22% 88.89% 100.00%
NAPS 7.4200 7.1400 6.9300 6.9000 6.8500 6.6512 6.2500 2.90%
  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%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 7.6000 8.1000 9.5900 9.5500 8.9900 8.4100 8.5200 -
P/RPS 16.35 26.61 31.61 24.98 27.74 23.67 25.11 -6.89%
  YoY % -38.56% -15.82% 26.54% -9.95% 17.19% -5.73% -
  Horiz. % 65.11% 105.97% 125.89% 99.48% 110.47% 94.27% 100.00%
P/EPS 44.14 123.63 82.57 65.58 70.92 50.24 48.19 -1.45%
  YoY % -64.30% 49.73% 25.91% -7.53% 41.16% 4.25% -
  Horiz. % 91.60% 256.55% 171.34% 136.09% 147.17% 104.25% 100.00%
EY 2.27 0.81 1.21 1.52 1.41 1.99 2.08 1.47%
  YoY % 180.25% -33.06% -20.39% 7.80% -29.15% -4.33% -
  Horiz. % 109.13% 38.94% 58.17% 73.08% 67.79% 95.67% 100.00%
DY 1.18 0.99 0.83 3.14 1.45 1.90 2.11 -9.22%
  YoY % 19.19% 19.28% -73.57% 116.55% -23.68% -9.95% -
  Horiz. % 55.92% 46.92% 39.34% 148.82% 68.72% 90.05% 100.00%
P/NAPS 1.02 1.13 1.38 1.38 1.31 1.26 1.36 -4.68%
  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%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 23/01/17 27/01/16 28/01/15 23/01/14 30/01/13 30/01/12 27/01/11 -
Price 7.8000 7.7000 9.2800 9.5000 8.8800 8.7500 8.6200 -
P/RPS 16.78 25.29 30.59 24.85 27.40 24.63 25.41 -6.68%
  YoY % -33.65% -17.33% 23.10% -9.31% 11.25% -3.07% -
  Horiz. % 66.04% 99.53% 120.39% 97.80% 107.83% 96.93% 100.00%
P/EPS 45.30 117.52 79.90 65.24 70.05 52.27 48.76 -1.22%
  YoY % -61.45% 47.08% 22.47% -6.87% 34.02% 7.20% -
  Horiz. % 92.90% 241.02% 163.86% 133.80% 143.66% 107.20% 100.00%
EY 2.21 0.85 1.25 1.53 1.43 1.91 2.05 1.26%
  YoY % 160.00% -32.00% -18.30% 6.99% -25.13% -6.83% -
  Horiz. % 107.80% 41.46% 60.98% 74.63% 69.76% 93.17% 100.00%
DY 1.15 1.04 0.86 3.16 1.46 1.83 2.09 -9.47%
  YoY % 10.58% 20.93% -72.78% 116.44% -20.22% -12.44% -
  Horiz. % 55.02% 49.76% 41.15% 151.20% 69.86% 87.56% 100.00%
P/NAPS 1.05 1.08 1.34 1.38 1.30 1.32 1.38 -4.45%
  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 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers