[CHINTEK] QoQ TTM 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- -24.88%
YoY- -49.45%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 111,522 107,816 102,508 105,018 108,877 116,371 119,224 -4.36%
PBT 38,267 36,209 34,430 41,063 53,401 64,067 68,399 -32.17%
Tax -10,324 -9,576 -9,519 -10,783 -13,091 -15,107 -15,724 -24.51%
NP 27,943 26,633 24,911 30,280 40,310 48,960 52,675 -34.54%
-
NP to SH 27,943 26,633 24,911 30,280 40,310 48,960 52,675 -34.54%
-
Tax Rate 26.98% 26.45% 27.65% 26.26% 24.51% 23.58% 22.99% -
Total Cost 83,579 81,183 77,597 74,738 68,567 67,411 66,549 16.45%
-
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 39,286 39,286 23,754 23,754 33,804 33,804 36,547 4.94%
Div Payout % 140.59% 147.51% 95.36% 78.45% 83.86% 69.04% 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 25.06% 24.70% 24.30% 28.83% 37.02% 42.07% 44.18% -
ROE 4.58% 4.22% 4.01% 4.85% 6.50% 7.82% 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 122.06 118.01 112.20 114.95 119.17 127.37 130.49 -4.36%
EPS 30.58 29.15 27.27 33.14 44.12 53.59 57.65 -34.54%
DPS 43.00 43.00 26.00 26.00 37.00 37.00 40.00 4.95%
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 122.06 118.01 112.20 114.95 119.17 127.37 130.49 -4.36%
EPS 30.58 29.15 27.27 33.14 44.12 53.59 57.65 -34.54%
DPS 43.00 43.00 26.00 26.00 37.00 37.00 40.00 4.95%
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 7.86 8.09 7.88 7.92 7.48 7.06 6.94 8.67%
P/EPS 31.39 32.76 32.42 27.46 20.19 16.78 15.70 58.90%
EY 3.19 3.05 3.08 3.64 4.95 5.96 6.37 -37.01%
DY 4.48 4.50 2.94 2.86 4.15 4.12 4.42 0.90%
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 7.95 8.05 8.38 7.87 7.64 6.97 6.90 9.93%
P/EPS 31.72 32.59 34.48 27.31 20.63 16.57 15.63 60.50%
EY 3.15 3.07 2.90 3.66 4.85 6.03 6.40 -37.74%
DY 4.43 4.53 2.77 2.87 4.07 4.17 4.44 -0.15%
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