[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2015 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- -80.36%
YoY- -43.59%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 79,664 51,912 51,912 27,813 104,007 78,861 46,968 52.35%
PBT 14,809 7,779 7,779 7,780 36,366 23,461 12,254 16.29%
Tax -3,059 -1,788 -1,788 -1,794 -5,895 -3,586 -2,129 33.48%
NP 11,750 5,991 5,991 5,986 30,471 19,875 10,125 12.59%
-
NP to SH 11,750 5,991 5,991 5,986 30,471 19,875 10,125 12.59%
-
Tax Rate 20.66% 22.98% 22.98% 23.06% 16.21% 15.28% 17.37% -
Total Cost 67,914 45,921 45,921 21,827 73,536 58,986 36,843 62.80%
-
Net Worth 646,850 637,713 0 652,331 645,022 645,022 629,491 2.19%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 14,618 7,309 7,309 7,309 14,618 14,618 7,309 73.74%
Div Payout % 124.41% 122.00% 122.00% 122.10% 47.97% 73.55% 72.19% -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 646,850 637,713 0 652,331 645,022 645,022 629,491 2.19%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 14.75% 11.54% 11.54% 21.52% 29.30% 25.20% 21.56% -
ROE 1.82% 0.94% 0.00% 0.92% 4.72% 3.08% 1.61% -
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 87.20 56.82 56.82 30.44 113.84 86.32 51.41 52.36%
EPS 12.86 6.56 6.56 6.55 33.35 21.75 11.08 12.60%
DPS 16.00 8.00 8.00 8.00 16.00 16.00 8.00 73.74%
NAPS 7.08 6.98 0.00 7.14 7.06 7.06 6.89 2.19%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 87.20 56.82 56.82 30.44 113.84 86.32 51.41 52.36%
EPS 12.86 6.56 6.56 6.55 33.35 21.75 11.08 12.60%
DPS 16.00 8.00 8.00 8.00 16.00 16.00 8.00 73.74%
NAPS 7.08 6.98 0.00 7.14 7.06 7.06 6.89 2.19%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 7.51 7.77 7.78 8.10 8.01 9.25 9.28 -
P/RPS 8.61 13.67 13.69 26.61 7.04 10.72 18.05 -44.56%
P/EPS 58.39 118.49 118.65 123.63 24.02 42.52 83.74 -24.97%
EY 1.71 0.84 0.84 0.81 4.16 2.35 1.19 33.49%
DY 2.13 1.03 1.03 0.99 2.00 1.73 0.86 106.01%
P/NAPS 1.06 1.11 0.00 1.13 1.13 1.31 1.35 -17.52%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 28/07/16 29/04/16 - 27/01/16 29/10/15 30/07/15 29/04/15 -
Price 7.41 8.00 0.00 7.70 8.30 8.82 9.26 -
P/RPS 8.50 14.08 0.00 25.29 7.29 10.22 18.01 -45.03%
P/EPS 57.62 122.00 0.00 117.52 24.89 40.54 83.56 -25.63%
EY 1.74 0.82 0.00 0.85 4.02 2.47 1.20 34.46%
DY 2.16 1.00 0.00 1.04 1.93 1.81 0.86 108.32%
P/NAPS 1.05 1.15 0.00 1.08 1.18 1.25 1.34 -17.66%

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