[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2013 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 29.23%
YoY- -58.85%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 59,357 34,922 102,508 75,917 50,343 29,614 119,224 -37.26%
PBT 21,114 17,387 34,430 22,379 17,277 15,608 68,399 -54.42%
Tax -5,965 -4,083 -9,519 -6,720 -5,160 -4,026 -15,724 -47.68%
NP 15,149 13,304 24,911 15,659 12,117 11,582 52,675 -56.52%
-
NP to SH 15,149 13,304 24,911 15,659 12,117 11,582 52,675 -56.52%
-
Tax Rate 28.25% 23.48% 27.65% 30.03% 29.87% 25.79% 22.99% -
Total Cost 44,208 21,618 77,597 60,258 38,226 18,032 66,549 -23.92%
-
Net Worth 610,304 630,404 621,268 624,009 620,354 625,836 615,786 -0.59%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 27,408 27,408 23,754 23,754 11,877 11,877 36,545 -17.49%
Div Payout % 180.93% 206.02% 95.36% 151.70% 98.02% 102.55% 69.38% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 610,304 630,404 621,268 624,009 620,354 625,836 615,786 -0.59%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 25.52% 38.10% 24.30% 20.63% 24.07% 39.11% 44.18% -
ROE 2.48% 2.11% 4.01% 2.51% 1.95% 1.85% 8.55% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 64.97 38.22 112.20 83.09 55.10 32.41 130.49 -37.26%
EPS 16.58 14.56 27.27 17.14 13.26 12.68 57.65 -56.52%
DPS 30.00 30.00 26.00 26.00 13.00 13.00 40.00 -17.49%
NAPS 6.68 6.90 6.80 6.83 6.79 6.85 6.74 -0.59%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 64.97 38.22 112.20 83.09 55.10 32.41 130.49 -37.26%
EPS 16.58 14.56 27.27 17.14 13.26 12.68 57.65 -56.52%
DPS 30.00 30.00 26.00 26.00 13.00 13.00 40.00 -17.49%
NAPS 6.68 6.90 6.80 6.83 6.79 6.85 6.74 -0.59%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 9.60 9.55 8.84 9.10 8.91 8.99 9.05 -
P/RPS 14.78 24.98 7.88 10.95 16.17 27.74 6.94 65.75%
P/EPS 57.90 65.58 32.42 53.09 67.18 70.92 15.70 139.27%
EY 1.73 1.52 3.08 1.88 1.49 1.41 6.37 -58.16%
DY 3.13 3.14 2.94 2.86 1.46 1.45 4.42 -20.60%
P/NAPS 1.44 1.38 1.30 1.33 1.31 1.31 1.34 4.92%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 23/04/14 23/01/14 31/10/13 31/07/13 29/04/13 30/01/13 31/10/12 -
Price 9.70 9.50 9.40 9.05 9.10 8.88 9.01 -
P/RPS 14.93 24.85 8.38 10.89 16.51 27.40 6.90 67.52%
P/EPS 58.50 65.24 34.48 52.80 68.61 70.05 15.63 141.64%
EY 1.71 1.53 2.90 1.89 1.46 1.43 6.40 -58.61%
DY 3.09 3.16 2.77 2.87 1.43 1.46 4.44 -21.51%
P/NAPS 1.45 1.38 1.38 1.33 1.34 1.30 1.34 5.41%

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