[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2014 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-Aug-2014 [#4]
Profit Trend
QoQ- 45.21%
YoY- 44.61%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 78,861 46,968 27,721 118,874 89,064 59,357 34,922 72.20%
PBT 23,461 12,254 12,529 47,147 33,463 21,114 17,387 22.13%
Tax -3,586 -2,129 -1,918 -11,124 -8,656 -5,965 -4,083 -8.29%
NP 19,875 10,125 10,611 36,023 24,807 15,149 13,304 30.71%
-
NP to SH 19,875 10,125 10,611 36,023 24,807 15,149 13,304 30.71%
-
Tax Rate 15.28% 17.37% 15.31% 23.59% 25.87% 28.25% 23.48% -
Total Cost 58,986 36,843 17,110 82,851 64,257 44,208 21,618 95.38%
-
Net Worth 645,022 629,491 633,145 617,613 621,268 610,304 630,404 1.54%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 14,618 7,309 7,309 38,372 38,372 27,408 27,408 -34.25%
Div Payout % 73.55% 72.19% 68.88% 106.52% 154.68% 180.93% 206.02% -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 645,022 629,491 633,145 617,613 621,268 610,304 630,404 1.54%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 25.20% 21.56% 38.28% 30.30% 27.85% 25.52% 38.10% -
ROE 3.08% 1.61% 1.68% 5.83% 3.99% 2.48% 2.11% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 86.32 51.41 30.34 130.11 97.48 64.97 38.22 72.22%
EPS 21.75 11.08 11.61 39.43 27.15 16.58 14.56 30.70%
DPS 16.00 8.00 8.00 42.00 42.00 30.00 30.00 -34.25%
NAPS 7.06 6.89 6.93 6.76 6.80 6.68 6.90 1.54%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 86.32 51.41 30.34 130.11 97.48 64.97 38.22 72.22%
EPS 21.75 11.08 11.61 39.43 27.15 16.58 14.56 30.70%
DPS 16.00 8.00 8.00 42.00 42.00 30.00 30.00 -34.25%
NAPS 7.06 6.89 6.93 6.76 6.80 6.68 6.90 1.54%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 9.25 9.28 9.59 9.65 9.85 9.60 9.55 -
P/RPS 10.72 18.05 31.61 7.42 10.10 14.78 24.98 -43.13%
P/EPS 42.52 83.74 82.57 24.47 36.28 57.90 65.58 -25.10%
EY 2.35 1.19 1.21 4.09 2.76 1.73 1.52 33.74%
DY 1.73 0.86 0.83 4.35 4.26 3.13 3.14 -32.81%
P/NAPS 1.31 1.35 1.38 1.43 1.45 1.44 1.38 -3.41%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 29/04/15 28/01/15 31/10/14 24/07/14 23/04/14 23/01/14 -
Price 8.82 9.26 9.28 9.52 9.75 9.70 9.50 -
P/RPS 10.22 18.01 30.59 7.32 10.00 14.93 24.85 -44.72%
P/EPS 40.54 83.56 79.90 24.15 35.91 58.50 65.24 -27.20%
EY 2.47 1.20 1.25 4.14 2.78 1.71 1.53 37.65%
DY 1.81 0.86 0.86 4.41 4.31 3.09 3.16 -31.05%
P/NAPS 1.25 1.34 1.34 1.41 1.43 1.45 1.38 -6.38%

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