[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2014 [#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- -70.54%
YoY- -20.24%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 104,007 78,861 46,968 27,721 118,874 89,064 59,357 45.19%
PBT 36,366 23,461 12,254 12,529 47,147 33,463 21,114 43.54%
Tax -5,895 -3,586 -2,129 -1,918 -11,124 -8,656 -5,965 -0.78%
NP 30,471 19,875 10,125 10,611 36,023 24,807 15,149 59.14%
-
NP to SH 30,471 19,875 10,125 10,611 36,023 24,807 15,149 59.14%
-
Tax Rate 16.21% 15.28% 17.37% 15.31% 23.59% 25.87% 28.25% -
Total Cost 73,536 58,986 36,843 17,110 82,851 64,257 44,208 40.25%
-
Net Worth 645,022 645,022 629,491 633,145 617,613 621,268 610,304 3.74%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 14,618 14,618 7,309 7,309 38,372 38,372 27,408 -34.15%
Div Payout % 47.97% 73.55% 72.19% 68.88% 106.52% 154.68% 180.93% -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 645,022 645,022 629,491 633,145 617,613 621,268 610,304 3.74%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 29.30% 25.20% 21.56% 38.28% 30.30% 27.85% 25.52% -
ROE 4.72% 3.08% 1.61% 1.68% 5.83% 3.99% 2.48% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 113.84 86.32 51.41 30.34 130.11 97.48 64.97 45.19%
EPS 33.35 21.75 11.08 11.61 39.43 27.15 16.58 59.14%
DPS 16.00 16.00 8.00 8.00 42.00 42.00 30.00 -34.15%
NAPS 7.06 7.06 6.89 6.93 6.76 6.80 6.68 3.74%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 113.84 86.32 51.41 30.34 130.11 97.48 64.97 45.19%
EPS 33.35 21.75 11.08 11.61 39.43 27.15 16.58 59.14%
DPS 16.00 16.00 8.00 8.00 42.00 42.00 30.00 -34.15%
NAPS 7.06 7.06 6.89 6.93 6.76 6.80 6.68 3.74%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 8.01 9.25 9.28 9.59 9.65 9.85 9.60 -
P/RPS 7.04 10.72 18.05 31.61 7.42 10.10 14.78 -38.92%
P/EPS 24.02 42.52 83.74 82.57 24.47 36.28 57.90 -44.28%
EY 4.16 2.35 1.19 1.21 4.09 2.76 1.73 79.19%
DY 2.00 1.73 0.86 0.83 4.35 4.26 3.13 -25.75%
P/NAPS 1.13 1.31 1.35 1.38 1.43 1.45 1.44 -14.88%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 29/10/15 30/07/15 29/04/15 28/01/15 31/10/14 24/07/14 23/04/14 -
Price 8.30 8.82 9.26 9.28 9.52 9.75 9.70 -
P/RPS 7.29 10.22 18.01 30.59 7.32 10.00 14.93 -37.91%
P/EPS 24.89 40.54 83.56 79.90 24.15 35.91 58.50 -43.34%
EY 4.02 2.47 1.20 1.25 4.14 2.78 1.71 76.52%
DY 1.93 1.81 0.86 0.86 4.41 4.31 3.09 -26.86%
P/NAPS 1.18 1.25 1.34 1.34 1.41 1.43 1.45 -12.80%

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