[CHINTEK] QoQ Annualized Quarter Result on 31-Aug-2012 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 3.82%
YoY- -30.7%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 101,222 100,686 118,456 119,224 120,164 121,380 129,868 -15.29%
PBT 29,838 34,554 62,432 68,399 66,286 64,550 79,760 -48.05%
Tax -8,960 -10,320 -16,104 -15,724 -15,548 -15,586 -18,572 -38.45%
NP 20,878 24,234 46,328 52,675 50,738 48,964 61,188 -51.13%
-
NP to SH 20,878 24,234 46,328 52,675 50,738 48,964 61,188 -51.13%
-
Tax Rate 30.03% 29.87% 25.79% 22.99% 23.46% 24.15% 23.28% -
Total Cost 80,344 76,452 72,128 66,549 69,425 72,416 68,680 11.01%
-
Net Worth 624,009 620,354 625,836 615,786 618,527 604,741 607,676 1.78%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 31,672 23,754 47,508 36,545 48,726 29,232 58,483 -33.53%
Div Payout % 151.70% 98.02% 102.55% 69.38% 96.04% 59.70% 95.58% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 624,009 620,354 625,836 615,786 618,527 604,741 607,676 1.78%
NOSH 91,363 91,363 91,363 91,363 91,363 91,350 91,379 -0.01%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 20.63% 24.07% 39.11% 44.18% 42.22% 40.34% 47.12% -
ROE 3.35% 3.91% 7.40% 8.55% 8.20% 8.10% 10.07% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 110.79 110.20 129.65 130.49 131.52 132.87 142.12 -15.28%
EPS 22.85 26.52 50.72 57.65 55.53 53.60 66.96 -51.13%
DPS 34.67 26.00 52.00 40.00 53.33 32.00 64.00 -33.52%
NAPS 6.83 6.79 6.85 6.74 6.77 6.62 6.65 1.79%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 110.79 110.20 129.65 130.49 131.52 132.85 142.15 -15.29%
EPS 22.85 26.52 50.72 57.65 55.53 53.59 66.97 -51.13%
DPS 34.67 26.00 52.00 40.00 53.33 32.00 64.01 -33.52%
NAPS 6.83 6.79 6.85 6.74 6.77 6.6191 6.6512 1.78%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 9.10 8.91 8.99 9.05 8.90 9.00 8.41 -
P/RPS 8.21 8.08 6.93 6.94 6.77 6.77 5.92 24.33%
P/EPS 39.82 33.59 17.73 15.70 16.03 16.79 12.56 115.65%
EY 2.51 2.98 5.64 6.37 6.24 5.96 7.96 -53.63%
DY 3.81 2.92 5.78 4.42 5.99 3.56 7.61 -36.92%
P/NAPS 1.33 1.31 1.31 1.34 1.31 1.36 1.26 3.66%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/07/13 29/04/13 30/01/13 31/10/12 30/07/12 27/04/12 30/01/12 -
Price 9.05 9.10 8.88 9.01 9.15 9.00 8.75 -
P/RPS 8.17 8.26 6.85 6.90 6.96 6.77 6.16 20.69%
P/EPS 39.60 34.31 17.51 15.63 16.48 16.79 13.07 109.24%
EY 2.53 2.91 5.71 6.40 6.07 5.96 7.65 -52.14%
DY 3.83 2.86 5.86 4.44 5.83 3.56 7.31 -34.98%
P/NAPS 1.33 1.34 1.30 1.34 1.35 1.36 1.32 0.50%

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