[CHINTEK] QoQ Quarter Result on 28-Feb-2013 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -95.38%
YoY- -94.18%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 34,922 26,591 25,574 20,729 29,614 29,101 29,433 12.06%
PBT 17,387 12,051 5,102 1,669 15,608 18,684 17,440 -0.20%
Tax -4,083 -2,799 -1,560 -1,134 -4,026 -4,063 -3,868 3.66%
NP 13,304 9,252 3,542 535 11,582 14,621 13,572 -1.31%
-
NP to SH 13,304 9,252 3,542 535 11,582 14,621 13,572 -1.31%
-
Tax Rate 23.48% 23.23% 30.58% 67.94% 25.79% 21.75% 22.18% -
Total Cost 21,618 17,339 22,032 20,194 18,032 14,480 15,861 22.90%
-
Net Worth 630,404 621,268 624,009 620,354 625,836 615,786 618,527 1.27%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 27,408 - 11,877 - 11,877 - 21,927 16.02%
Div Payout % 206.02% - 335.32% - 102.55% - 161.56% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 630,404 621,268 624,009 620,354 625,836 615,786 618,527 1.27%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 38.10% 34.79% 13.85% 2.58% 39.11% 50.24% 46.11% -
ROE 2.11% 1.49% 0.57% 0.09% 1.85% 2.37% 2.19% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 38.22 29.10 27.99 22.69 32.41 31.85 32.22 12.04%
EPS 14.56 10.13 3.88 0.59 12.68 16.00 14.86 -1.34%
DPS 30.00 0.00 13.00 0.00 13.00 0.00 24.00 16.02%
NAPS 6.90 6.80 6.83 6.79 6.85 6.74 6.77 1.27%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 38.22 29.10 27.99 22.69 32.41 31.85 32.22 12.04%
EPS 14.56 10.13 3.88 0.59 12.68 16.00 14.86 -1.34%
DPS 30.00 0.00 13.00 0.00 13.00 0.00 24.00 16.02%
NAPS 6.90 6.80 6.83 6.79 6.85 6.74 6.77 1.27%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 9.55 8.84 9.10 8.91 8.99 9.05 8.90 -
P/RPS 24.98 30.37 32.51 39.27 27.74 28.41 27.63 -6.49%
P/EPS 65.58 87.29 234.73 1,521.58 70.92 56.55 59.91 6.20%
EY 1.52 1.15 0.43 0.07 1.41 1.77 1.67 -6.07%
DY 3.14 0.00 1.43 0.00 1.45 0.00 2.70 10.57%
P/NAPS 1.38 1.30 1.33 1.31 1.31 1.34 1.31 3.52%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 23/01/14 31/10/13 31/07/13 29/04/13 30/01/13 31/10/12 30/07/12 -
Price 9.50 9.40 9.05 9.10 8.88 9.01 9.15 -
P/RPS 24.85 32.30 32.33 40.11 27.40 28.29 28.40 -8.50%
P/EPS 65.24 92.82 233.44 1,554.02 70.05 56.30 61.60 3.89%
EY 1.53 1.08 0.43 0.06 1.43 1.78 1.62 -3.73%
DY 3.16 0.00 1.44 0.00 1.46 0.00 2.62 13.29%
P/NAPS 1.38 1.38 1.33 1.34 1.30 1.34 1.35 1.47%

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