[CHINTEK] QoQ Quarter Result on 31-Aug-2013 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 161.21%
YoY- -36.72%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 29,707 24,435 34,922 26,591 25,574 20,729 29,614 0.20%
PBT 12,349 3,727 17,387 12,051 5,102 1,669 15,608 -14.46%
Tax -2,691 -1,882 -4,083 -2,799 -1,560 -1,134 -4,026 -23.57%
NP 9,658 1,845 13,304 9,252 3,542 535 11,582 -11.41%
-
NP to SH 9,658 1,845 13,304 9,252 3,542 535 11,582 -11.41%
-
Tax Rate 21.79% 50.50% 23.48% 23.23% 30.58% 67.94% 25.79% -
Total Cost 20,049 22,590 21,618 17,339 22,032 20,194 18,032 7.33%
-
Net Worth 621,268 610,304 630,404 621,268 624,009 620,354 625,836 -0.48%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 10,963 - 27,408 - 11,877 - 11,877 -5.20%
Div Payout % 113.52% - 206.02% - 335.32% - 102.55% -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 621,268 610,304 630,404 621,268 624,009 620,354 625,836 -0.48%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 32.51% 7.55% 38.10% 34.79% 13.85% 2.58% 39.11% -
ROE 1.55% 0.30% 2.11% 1.49% 0.57% 0.09% 1.85% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 32.52 26.74 38.22 29.10 27.99 22.69 32.41 0.22%
EPS 10.57 2.02 14.56 10.13 3.88 0.59 12.68 -11.43%
DPS 12.00 0.00 30.00 0.00 13.00 0.00 13.00 -5.20%
NAPS 6.80 6.68 6.90 6.80 6.83 6.79 6.85 -0.48%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 32.52 26.74 38.22 29.10 27.99 22.69 32.41 0.22%
EPS 10.57 2.02 14.56 10.13 3.88 0.59 12.68 -11.43%
DPS 12.00 0.00 30.00 0.00 13.00 0.00 13.00 -5.20%
NAPS 6.80 6.68 6.90 6.80 6.83 6.79 6.85 -0.48%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 9.85 9.60 9.55 8.84 9.10 8.91 8.99 -
P/RPS 30.29 35.89 24.98 30.37 32.51 39.27 27.74 6.04%
P/EPS 93.18 475.38 65.58 87.29 234.73 1,521.58 70.92 19.97%
EY 1.07 0.21 1.52 1.15 0.43 0.07 1.41 -16.81%
DY 1.22 0.00 3.14 0.00 1.43 0.00 1.45 -10.88%
P/NAPS 1.45 1.44 1.38 1.30 1.33 1.31 1.31 7.01%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 23/04/14 23/01/14 31/10/13 31/07/13 29/04/13 30/01/13 -
Price 9.75 9.70 9.50 9.40 9.05 9.10 8.88 -
P/RPS 29.99 36.27 24.85 32.30 32.33 40.11 27.40 6.21%
P/EPS 92.23 480.34 65.24 92.82 233.44 1,554.02 70.05 20.14%
EY 1.08 0.21 1.53 1.08 0.43 0.06 1.43 -17.08%
DY 1.23 0.00 3.16 0.00 1.44 0.00 1.46 -10.80%
P/NAPS 1.43 1.45 1.38 1.38 1.33 1.34 1.30 6.56%

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