Highlights

[CHINTEK] YoY Quarter Result on 2014-11-30 [#1]

Stock [CHINTEK]: CHIN TECK PLANTATIONS BHD
Announcement Date 28-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2015
Quarter 30-Nov-2014  [#1]
Profit Trend QoQ -     -5.40%    YoY -     -20.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 42,512 42,462 27,813 27,721 34,922 29,614 32,467 4.59%
  YoY % 0.12% 52.67% 0.33% -20.62% 17.92% -8.79% -
  Horiz. % 130.94% 130.79% 85.67% 85.38% 107.56% 91.21% 100.00%
PBT 18,181 19,300 7,780 12,529 17,387 15,608 19,940 -1.53%
  YoY % -5.80% 148.07% -37.90% -27.94% 11.40% -21.73% -
  Horiz. % 91.18% 96.79% 39.02% 62.83% 87.20% 78.27% 100.00%
Tax -4,592 -3,568 -1,794 -1,918 -4,083 -4,026 -4,643 -0.18%
  YoY % -28.70% -98.89% 6.47% 53.02% -1.42% 13.29% -
  Horiz. % 98.90% 76.85% 38.64% 41.31% 87.94% 86.71% 100.00%
NP 13,589 15,732 5,986 10,611 13,304 11,582 15,297 -1.95%
  YoY % -13.62% 162.81% -43.59% -20.24% 14.87% -24.29% -
  Horiz. % 88.83% 102.84% 39.13% 69.37% 86.97% 75.71% 100.00%
NP to SH 13,589 15,732 5,986 10,611 13,304 11,582 15,297 -1.95%
  YoY % -13.62% 162.81% -43.59% -20.24% 14.87% -24.29% -
  Horiz. % 88.83% 102.84% 39.13% 69.37% 86.97% 75.71% 100.00%
Tax Rate 25.26 % 18.49 % 23.06 % 15.31 % 23.48 % 25.79 % 23.28 % 1.37%
  YoY % 36.61% -19.82% 50.62% -34.80% -8.96% 10.78% -
  Horiz. % 108.51% 79.42% 99.05% 65.76% 100.86% 110.78% 100.00%
Total Cost 28,923 26,730 21,827 17,110 21,618 18,032 17,170 9.07%
  YoY % 8.20% 22.46% 27.57% -20.85% 19.89% 5.02% -
  Horiz. % 168.45% 155.68% 127.12% 99.65% 125.91% 105.02% 100.00%
Net Worth 706,235 677,913 652,331 633,145 630,404 625,836 607,676 2.53%
  YoY % 4.18% 3.92% 3.03% 0.43% 0.73% 2.99% -
  Horiz. % 116.22% 111.56% 107.35% 104.19% 103.74% 102.99% 100.00%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div 9,136 8,222 7,309 7,309 27,408 11,877 14,620 -7.53%
  YoY % 11.11% 12.50% 0.00% -73.33% 130.77% -18.77% -
  Horiz. % 62.49% 56.24% 49.99% 49.99% 187.47% 81.23% 100.00%
Div Payout % 67.23 % 52.27 % 122.10 % 68.88 % 206.02 % 102.55 % 95.58 % -5.69%
  YoY % 28.62% -57.19% 77.26% -66.57% 100.90% 7.29% -
  Horiz. % 70.34% 54.69% 127.75% 72.07% 215.55% 107.29% 100.00%
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 706,235 677,913 652,331 633,145 630,404 625,836 607,676 2.53%
  YoY % 4.18% 3.92% 3.03% 0.43% 0.73% 2.99% -
  Horiz. % 116.22% 111.56% 107.35% 104.19% 103.74% 102.99% 100.00%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,379 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.02% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 31.97 % 37.05 % 21.52 % 38.28 % 38.10 % 39.11 % 47.12 % -6.25%
  YoY % -13.71% 72.17% -43.78% 0.47% -2.58% -17.00% -
  Horiz. % 67.85% 78.63% 45.67% 81.24% 80.86% 83.00% 100.00%
ROE 1.92 % 2.32 % 0.92 % 1.68 % 2.11 % 1.85 % 2.52 % -4.43%
  YoY % -17.24% 152.17% -45.24% -20.38% 14.05% -26.59% -
  Horiz. % 76.19% 92.06% 36.51% 66.67% 83.73% 73.41% 100.00%
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 46.53 46.48 30.44 30.34 38.22 32.41 35.53 4.59%
  YoY % 0.11% 52.69% 0.33% -20.62% 17.93% -8.78% -
  Horiz. % 130.96% 130.82% 85.67% 85.39% 107.57% 91.22% 100.00%
EPS 14.87 17.22 6.55 11.61 14.56 12.68 16.74 -1.95%
  YoY % -13.65% 162.90% -43.58% -20.26% 14.83% -24.25% -
  Horiz. % 88.83% 102.87% 39.13% 69.35% 86.98% 75.75% 100.00%
DPS 10.00 9.00 8.00 8.00 30.00 13.00 16.00 -7.53%
  YoY % 11.11% 12.50% 0.00% -73.33% 130.77% -18.75% -
  Horiz. % 62.50% 56.25% 50.00% 50.00% 187.50% 81.25% 100.00%
NAPS 7.7300 7.4200 7.1400 6.9300 6.9000 6.8500 6.6500 2.54%
  YoY % 4.18% 3.92% 3.03% 0.43% 0.73% 3.01% -
  Horiz. % 116.24% 111.58% 107.37% 104.21% 103.76% 103.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 91,402
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 46.53 46.48 30.44 30.34 38.22 32.41 35.54 4.59%
  YoY % 0.11% 52.69% 0.33% -20.62% 17.93% -8.81% -
  Horiz. % 130.92% 130.78% 85.65% 85.37% 107.54% 91.19% 100.00%
EPS 14.87 17.22 6.55 11.61 14.56 12.68 16.74 -1.95%
  YoY % -13.65% 162.90% -43.58% -20.26% 14.83% -24.25% -
  Horiz. % 88.83% 102.87% 39.13% 69.35% 86.98% 75.75% 100.00%
DPS 10.00 9.00 8.00 8.00 30.00 13.00 16.00 -7.53%
  YoY % 11.11% 12.50% 0.00% -73.33% 130.77% -18.75% -
  Horiz. % 62.50% 56.25% 50.00% 50.00% 187.50% 81.25% 100.00%
NAPS 7.7300 7.4200 7.1400 6.9300 6.9000 6.8500 6.6512 2.53%
  YoY % 4.18% 3.92% 3.03% 0.43% 0.73% 2.99% -
  Horiz. % 116.22% 111.56% 107.35% 104.19% 103.74% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 7.6000 7.6000 8.1000 9.5900 9.5500 8.9900 8.4100 -
P/RPS 16.33 16.35 26.61 31.61 24.98 27.74 23.67 -5.99%
  YoY % -0.12% -38.56% -15.82% 26.54% -9.95% 17.19% -
  Horiz. % 68.99% 69.07% 112.42% 133.54% 105.53% 117.19% 100.00%
P/EPS 51.10 44.14 123.63 82.57 65.58 70.92 50.24 0.28%
  YoY % 15.77% -64.30% 49.73% 25.91% -7.53% 41.16% -
  Horiz. % 101.71% 87.86% 246.08% 164.35% 130.53% 141.16% 100.00%
EY 1.96 2.27 0.81 1.21 1.52 1.41 1.99 -0.25%
  YoY % -13.66% 180.25% -33.06% -20.39% 7.80% -29.15% -
  Horiz. % 98.49% 114.07% 40.70% 60.80% 76.38% 70.85% 100.00%
DY 1.32 1.18 0.99 0.83 3.14 1.45 1.90 -5.88%
  YoY % 11.86% 19.19% 19.28% -73.57% 116.55% -23.68% -
  Horiz. % 69.47% 62.11% 52.11% 43.68% 165.26% 76.32% 100.00%
P/NAPS 0.98 1.02 1.13 1.38 1.38 1.31 1.26 -4.10%
  YoY % -3.92% -9.73% -18.12% 0.00% 5.34% 3.97% -
  Horiz. % 77.78% 80.95% 89.68% 109.52% 109.52% 103.97% 100.00%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 29/01/18 23/01/17 27/01/16 28/01/15 23/01/14 30/01/13 30/01/12 -
Price 7.8000 7.8000 7.7000 9.2800 9.5000 8.8800 8.7500 -
P/RPS 16.76 16.78 25.29 30.59 24.85 27.40 24.63 -6.21%
  YoY % -0.12% -33.65% -17.33% 23.10% -9.31% 11.25% -
  Horiz. % 68.05% 68.13% 102.68% 124.20% 100.89% 111.25% 100.00%
P/EPS 52.44 45.30 117.52 79.90 65.24 70.05 52.27 0.05%
  YoY % 15.76% -61.45% 47.08% 22.47% -6.87% 34.02% -
  Horiz. % 100.33% 86.67% 224.83% 152.86% 124.81% 134.02% 100.00%
EY 1.91 2.21 0.85 1.25 1.53 1.43 1.91 -
  YoY % -13.57% 160.00% -32.00% -18.30% 6.99% -25.13% -
  Horiz. % 100.00% 115.71% 44.50% 65.45% 80.10% 74.87% 100.00%
DY 1.28 1.15 1.04 0.86 3.16 1.46 1.83 -5.78%
  YoY % 11.30% 10.58% 20.93% -72.78% 116.44% -20.22% -
  Horiz. % 69.95% 62.84% 56.83% 46.99% 172.68% 79.78% 100.00%
P/NAPS 1.01 1.05 1.08 1.34 1.38 1.30 1.32 -4.36%
  YoY % -3.81% -2.78% -19.40% -2.90% 6.15% -1.52% -
  Horiz. % 76.52% 79.55% 81.82% 101.52% 104.55% 98.48% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers