[CHINTEK] QoQ Quarter Result on 31-Aug-2012 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 7.73%
YoY- -33.08%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 25,574 20,729 29,614 29,101 29,433 28,223 32,467 -14.69%
PBT 5,102 1,669 15,608 18,684 17,440 12,335 19,940 -59.66%
Tax -1,560 -1,134 -4,026 -4,063 -3,868 -3,150 -4,643 -51.63%
NP 3,542 535 11,582 14,621 13,572 9,185 15,297 -62.25%
-
NP to SH 3,542 535 11,582 14,621 13,572 9,185 15,297 -62.25%
-
Tax Rate 30.58% 67.94% 25.79% 21.75% 22.18% 25.54% 23.28% -
Total Cost 22,032 20,194 18,032 14,480 15,861 19,038 17,170 18.06%
-
Net Worth 624,009 620,354 625,836 615,786 618,527 605,021 607,676 1.78%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 11,877 - 11,877 - 21,927 - 14,620 -12.92%
Div Payout % 335.32% - 102.55% - 161.56% - 95.58% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 624,009 620,354 625,836 615,786 618,527 605,021 607,676 1.78%
NOSH 91,363 91,363 91,363 91,363 91,363 91,393 91,379 -0.01%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 13.85% 2.58% 39.11% 50.24% 46.11% 32.54% 47.12% -
ROE 0.57% 0.09% 1.85% 2.37% 2.19% 1.52% 2.52% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 27.99 22.69 32.41 31.85 32.22 30.88 35.53 -14.68%
EPS 3.88 0.59 12.68 16.00 14.86 10.05 16.74 -62.23%
DPS 13.00 0.00 13.00 0.00 24.00 0.00 16.00 -12.91%
NAPS 6.83 6.79 6.85 6.74 6.77 6.62 6.65 1.79%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 27.99 22.69 32.42 31.85 32.22 30.89 35.54 -14.70%
EPS 3.88 0.59 12.68 16.00 14.86 10.05 16.74 -62.23%
DPS 13.00 0.00 13.00 0.00 24.00 0.00 16.00 -12.91%
NAPS 6.8304 6.7904 6.8504 6.7404 6.7704 6.6226 6.6517 1.78%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 9.10 8.91 8.99 9.05 8.90 9.00 8.41 -
P/RPS 32.51 39.27 27.74 28.41 27.63 29.14 23.67 23.53%
P/EPS 234.73 1,521.58 70.92 56.55 59.91 89.55 50.24 179.21%
EY 0.43 0.07 1.41 1.77 1.67 1.12 1.99 -63.95%
DY 1.43 0.00 1.45 0.00 2.70 0.00 1.90 -17.24%
P/NAPS 1.33 1.31 1.31 1.34 1.31 1.36 1.26 3.66%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/07/13 29/04/13 30/01/13 31/10/12 30/07/12 27/04/12 30/01/12 -
Price 9.05 9.10 8.88 9.01 9.15 9.00 8.75 -
P/RPS 32.33 40.11 27.40 28.29 28.40 29.14 24.63 19.86%
P/EPS 233.44 1,554.02 70.05 56.30 61.60 89.55 52.27 170.94%
EY 0.43 0.06 1.43 1.78 1.62 1.12 1.91 -62.95%
DY 1.44 0.00 1.46 0.00 2.62 0.00 1.83 -14.75%
P/NAPS 1.33 1.34 1.30 1.34 1.35 1.36 1.32 0.50%

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