[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2011 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -79.88%
YoY- -5.3%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 119,224 90,123 60,690 32,467 143,343 104,969 59,926 57.85%
PBT 68,399 49,715 32,275 19,940 95,772 68,321 37,530 48.93%
Tax -15,724 -11,661 -7,793 -4,643 -19,758 -14,156 -7,549 62.73%
NP 52,675 38,054 24,482 15,297 76,014 54,165 29,981 45.35%
-
NP to SH 52,675 38,054 24,482 15,297 76,014 54,165 29,981 45.35%
-
Tax Rate 22.99% 23.46% 24.15% 23.28% 20.63% 20.72% 20.11% -
Total Cost 66,549 52,069 36,208 17,170 67,329 50,804 29,945 69.88%
-
Net Worth 615,786 618,527 604,741 607,676 595,686 595,641 572,763 4.92%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 36,545 36,545 14,616 14,620 43,854 43,850 16,442 69.90%
Div Payout % 69.38% 96.04% 59.70% 95.58% 57.69% 80.96% 54.84% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 615,786 618,527 604,741 607,676 595,686 595,641 572,763 4.92%
NOSH 91,363 91,363 91,350 91,379 91,362 91,356 91,349 0.01%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 44.18% 42.22% 40.34% 47.12% 53.03% 51.60% 50.03% -
ROE 8.55% 6.15% 4.05% 2.52% 12.76% 9.09% 5.23% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 130.49 98.64 66.44 35.53 156.89 114.90 65.60 57.83%
EPS 57.65 41.65 26.80 16.74 83.20 59.29 32.82 45.33%
DPS 40.00 40.00 16.00 16.00 48.00 48.00 18.00 69.87%
NAPS 6.74 6.77 6.62 6.65 6.52 6.52 6.27 4.91%
Adjusted Per Share Value based on latest NOSH - 91,379
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 130.49 98.64 66.43 35.54 156.89 114.89 65.59 57.85%
EPS 57.65 41.65 26.80 16.74 83.20 59.29 32.82 45.33%
DPS 40.00 40.00 16.00 16.00 48.00 48.00 18.00 69.87%
NAPS 6.74 6.77 6.6191 6.6512 6.52 6.5195 6.2691 4.92%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 9.05 8.90 9.00 8.41 8.30 8.63 8.70 -
P/RPS 6.94 9.02 13.55 23.67 5.29 7.51 13.26 -34.92%
P/EPS 15.70 21.37 33.58 50.24 9.98 14.56 26.51 -29.36%
EY 6.37 4.68 2.98 1.99 10.02 6.87 3.77 41.63%
DY 4.42 4.49 1.78 1.90 5.78 5.56 2.07 65.43%
P/NAPS 1.34 1.31 1.36 1.26 1.27 1.32 1.39 -2.40%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 30/07/12 27/04/12 30/01/12 31/10/11 29/07/11 29/04/11 -
Price 9.01 9.15 9.00 8.75 8.22 8.63 8.48 -
P/RPS 6.90 9.28 13.55 24.63 5.24 7.51 12.93 -34.08%
P/EPS 15.63 21.97 33.58 52.27 9.88 14.56 25.84 -28.36%
EY 6.40 4.55 2.98 1.91 10.12 6.87 3.87 39.63%
DY 4.44 4.37 1.78 1.83 5.84 5.56 2.12 63.32%
P/NAPS 1.34 1.35 1.36 1.32 1.26 1.32 1.35 -0.49%

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