[CHINTEK] QoQ Cumulative Quarter Result on 28-Feb-2014 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
23-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- 13.87%
YoY- 25.02%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 27,721 118,874 89,064 59,357 34,922 102,508 75,917 -48.88%
PBT 12,529 47,147 33,463 21,114 17,387 34,430 22,379 -32.04%
Tax -1,918 -11,124 -8,656 -5,965 -4,083 -9,519 -6,720 -56.61%
NP 10,611 36,023 24,807 15,149 13,304 24,911 15,659 -22.83%
-
NP to SH 10,611 36,023 24,807 15,149 13,304 24,911 15,659 -22.83%
-
Tax Rate 15.31% 23.59% 25.87% 28.25% 23.48% 27.65% 30.03% -
Total Cost 17,110 82,851 64,257 44,208 21,618 77,597 60,258 -56.76%
-
Net Worth 633,145 617,613 621,268 610,304 630,404 621,268 624,009 0.97%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 7,309 38,372 38,372 27,408 27,408 23,754 23,754 -54.39%
Div Payout % 68.88% 106.52% 154.68% 180.93% 206.02% 95.36% 151.70% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 633,145 617,613 621,268 610,304 630,404 621,268 624,009 0.97%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 38.28% 30.30% 27.85% 25.52% 38.10% 24.30% 20.63% -
ROE 1.68% 5.83% 3.99% 2.48% 2.11% 4.01% 2.51% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 30.34 130.11 97.48 64.97 38.22 112.20 83.09 -48.88%
EPS 11.61 39.43 27.15 16.58 14.56 27.27 17.14 -22.85%
DPS 8.00 42.00 42.00 30.00 30.00 26.00 26.00 -54.39%
NAPS 6.93 6.76 6.80 6.68 6.90 6.80 6.83 0.97%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 30.34 130.11 97.48 64.97 38.22 112.20 83.09 -48.88%
EPS 11.61 39.43 27.15 16.58 14.56 27.27 17.14 -22.85%
DPS 8.00 42.00 42.00 30.00 30.00 26.00 26.00 -54.39%
NAPS 6.93 6.76 6.80 6.68 6.90 6.80 6.83 0.97%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 9.59 9.65 9.85 9.60 9.55 8.84 9.10 -
P/RPS 31.61 7.42 10.10 14.78 24.98 7.88 10.95 102.60%
P/EPS 82.57 24.47 36.28 57.90 65.58 32.42 53.09 34.20%
EY 1.21 4.09 2.76 1.73 1.52 3.08 1.88 -25.43%
DY 0.83 4.35 4.26 3.13 3.14 2.94 2.86 -56.13%
P/NAPS 1.38 1.43 1.45 1.44 1.38 1.30 1.33 2.48%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/01/15 31/10/14 24/07/14 23/04/14 23/01/14 31/10/13 31/07/13 -
Price 9.28 9.52 9.75 9.70 9.50 9.40 9.05 -
P/RPS 30.59 7.32 10.00 14.93 24.85 8.38 10.89 98.95%
P/EPS 79.90 24.15 35.91 58.50 65.24 34.48 52.80 31.77%
EY 1.25 4.14 2.78 1.71 1.53 2.90 1.89 -24.07%
DY 0.86 4.41 4.31 3.09 3.16 2.77 2.87 -55.18%
P/NAPS 1.34 1.41 1.43 1.45 1.38 1.38 1.33 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