[CHINTEK] YoY Annual (Unaudited) Result on 31-Aug-2014 [#4]

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Annual (Unaudited) Result
Revenue	148,646	112,140	104,007	118,874	102,508	119,224	143,343	0.60%
YoY %	32.55%	7.82%	-12.51%	15.97%	-14.02%	-16.83%	-	-
Horiz. %	103.70%	78.23%	72.56%	82.93%	71.51%	83.17%	100.00%	-
PBT	52,590	22,348	36,366	47,147	34,430	68,399	95,772	-9.49%
YoY %	135.32%	-38.55%	-22.87%	36.94%	-49.66%	-28.58%	-	-
Horiz. %	54.91%	23.33%	37.97%	49.23%	35.95%	71.42%	100.00%	-
Tax	-12,052	-4,596	-5,895	-11,124	-9,519	-15,724	-19,758	-7.90%
YoY %	-162.23%	22.04%	47.01%	-16.86%	39.46%	20.42%	-	-
Horiz. %	61.00%	23.26%	29.84%	56.30%	48.18%	79.58%	100.00%	-
NP	40,538	17,752	30,471	36,023	24,911	52,675	76,014	-9.93%
YoY %	128.36%	-41.74%	-15.41%	44.61%	-52.71%	-30.70%	-	-
Horiz. %	53.33%	23.35%	40.09%	47.39%	32.77%	69.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,538	17,752	30,471	36,023	24,911	52,675	76,014	-9.93%
YoY %	128.36%	-41.74%	-15.41%	44.61%	-52.71%	-30.70%	-	-
Horiz. %	53.33%	23.35%	40.09%	47.39%	32.77%	69.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.92%	20.57%	16.21%	23.59%	27.65%	22.99%	20.63%	-
YoY %	11.42%	26.90%	-31.28%	-14.68%	20.27%	11.44%	-	-
Horiz. %	111.10%	99.71%	78.57%	114.35%	134.03%	111.44%	100.00%	-
Total Cost	108,108	94,388	73,536	82,851	77,597	66,549	67,329	8.20%
YoY %	14.54%	28.36%	-11.24%	6.77%	16.60%	-1.16%	-	-
Horiz. %	160.57%	140.19%	109.22%	123.05%	115.25%	98.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	696,186	646,850	645,022	617,613	621,268	615,786	595,686	2.63%
YoY %	7.63%	0.28%	4.44%	-0.59%	0.89%	3.37%	-	-
Horiz. %	116.87%	108.59%	108.28%	103.68%	104.29%	103.37%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Dividend
Div	17,358	14,618	14,618	38,372	23,754	36,545	43,854	-14.30%
YoY %	18.74%	0.00%	-61.90%	61.54%	-35.00%	-16.67%	-	-
Horiz. %	39.58%	33.33%	33.33%	87.50%	54.17%	83.33%	100.00%	-
Div Payout %	42.82%	82.35%	47.97%	106.52%	95.36%	69.38%	57.69%	-
YoY %	-48.00%	71.67%	-54.97%	11.70%	37.45%	20.26%	-	-
Horiz. %	74.22%	142.75%	83.15%	184.64%	165.30%	120.26%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Equity
Net Worth	696,186	646,850	645,022	617,613	621,268	615,786	595,686	2.63%
YoY %	7.63%	0.28%	4.44%	-0.59%	0.89%	3.37%	-	-
Horiz. %	116.87%	108.59%	108.28%	103.68%	104.29%	103.37%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,363	91,363	91,362	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Ratio Analysis
NP Margin	27.27%	15.83%	29.30%	30.30%	24.30%	44.18%	53.03%	-
YoY %	72.27%	-45.97%	-3.30%	24.69%	-45.00%	-16.69%	-	-
Horiz. %	51.42%	29.85%	55.25%	57.14%	45.82%	83.31%	100.00%	-
ROE	5.82%	2.74%	4.72%	5.83%	4.01%	8.55%	12.76%	-
YoY %	112.41%	-41.95%	-19.04%	45.39%	-53.10%	-32.99%	-	-
Horiz. %	45.61%	21.47%	36.99%	45.69%	31.43%	67.01%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Per Share
RPS	162.70	122.74	113.84	130.11	112.20	130.49	156.89	0.60%
YoY %	32.56%	7.82%	-12.50%	15.96%	-14.02%	-16.83%	-	-
Horiz. %	103.70%	78.23%	72.56%	82.93%	71.52%	83.17%	100.00%	-
EPS	44.37	19.43	33.35	39.43	27.27	57.65	83.20	-9.93%
YoY %	128.36%	-41.74%	-15.42%	44.59%	-52.70%	-30.71%	-	-
Horiz. %	53.33%	23.35%	40.08%	47.39%	32.78%	69.29%	100.00%	-
DPS	19.00	16.00	16.00	42.00	26.00	40.00	48.00	-14.30%
YoY %	18.75%	0.00%	-61.90%	61.54%	-35.00%	-16.67%	-	-
Horiz. %	39.58%	33.33%	33.33%	87.50%	54.17%	83.33%	100.00%	-
NAPS	7.62	7.08	7.06	6.76	6.80	6.74	6.52	2.62%
YoY %	7.63%	0.28%	4.44%	-0.59%	0.89%	3.37%	-	-
Horiz. %	116.87%	108.59%	108.28%	103.68%	104.29%	103.37%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	162.70	122.74	113.84	130.11	112.20	130.49	156.89	0.60%
YoY %	32.56%	7.82%	-12.50%	15.96%	-14.02%	-16.83%	-	-
Horiz. %	103.70%	78.23%	72.56%	82.93%	71.52%	83.17%	100.00%	-
EPS	44.37	19.43	33.35	39.43	27.27	57.65	83.20	-9.93%
YoY %	128.36%	-41.74%	-15.42%	44.59%	-52.70%	-30.71%	-	-
Horiz. %	53.33%	23.35%	40.08%	47.39%	32.78%	69.29%	100.00%	-
DPS	19.00	16.00	16.00	42.00	26.00	40.00	48.00	-14.30%
YoY %	18.75%	0.00%	-61.90%	61.54%	-35.00%	-16.67%	-	-
Horiz. %	39.58%	33.33%	33.33%	87.50%	54.17%	83.33%	100.00%	-
NAPS	7.62	7.08	7.06	6.76	6.80	6.74	6.52	2.62%
YoY %	7.63%	0.28%	4.44%	-0.59%	0.89%	3.37%	-	-
Horiz. %	116.87%	108.59%	108.28%	103.68%	104.29%	103.37%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/17	30/08/16	28/08/15	29/08/14	30/08/13	30/08/12	29/08/11	-
Price	7.85	7.72	8.01	9.65	8.84	9.05	8.30	-
P/RPS	4.82	6.29	7.04	7.42	7.88	6.94	5.29	-1.53%
YoY %	-23.37%	-10.65%	-5.12%	-5.84%	13.54%	31.19%	-	-
Horiz. %	91.12%	118.90%	133.08%	140.26%	148.96%	131.19%	100.00%	-
P/EPS	17.69	39.73	24.02	24.47	32.42	15.70	9.98	10.00%
YoY %	-55.47%	65.40%	-1.84%	-24.52%	106.50%	57.31%	-	-
Horiz. %	177.25%	398.10%	240.68%	245.19%	324.85%	157.31%	100.00%	-
EY	5.65	2.52	4.16	4.09	3.08	6.37	10.02	-9.09%
YoY %	124.21%	-39.42%	1.71%	32.79%	-51.65%	-36.43%	-	-
Horiz. %	56.39%	25.15%	41.52%	40.82%	30.74%	63.57%	100.00%	-
DY	2.42	2.07	2.00	4.35	2.94	4.42	5.78	-13.49%
YoY %	16.91%	3.50%	-54.02%	47.96%	-33.48%	-23.53%	-	-
Horiz. %	41.87%	35.81%	34.60%	75.26%	50.87%	76.47%	100.00%	-
P/NAPS	1.03	1.09	1.13	1.43	1.30	1.34	1.27	-3.42%
YoY %	-5.50%	-3.54%	-20.98%	10.00%	-2.99%	5.51%	-	-
Horiz. %	81.10%	85.83%	88.98%	112.60%	102.36%	105.51%	100.00%	-

	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	31/08/12	31/08/11	CAGR
Price Multiplier on Announcement Date
Date	30/10/17	27/10/16	29/10/15	31/10/14	31/10/13	31/10/12	31/10/11	-
Price	7.80	7.85	8.30	9.52	9.40	9.01	8.22	-
P/RPS	4.79	6.40	7.29	7.32	8.38	6.90	5.24	-1.48%
YoY %	-25.16%	-12.21%	-0.41%	-12.65%	21.45%	31.68%	-	-
Horiz. %	91.41%	122.14%	139.12%	139.69%	159.92%	131.68%	100.00%	-
P/EPS	17.58	40.40	24.89	24.15	34.48	15.63	9.88	10.07%
YoY %	-56.49%	62.31%	3.06%	-29.96%	120.60%	58.20%	-	-
Horiz. %	177.94%	408.91%	251.92%	244.43%	348.99%	158.20%	100.00%	-
EY	5.69	2.48	4.02	4.14	2.90	6.40	10.12	-9.14%
YoY %	129.44%	-38.31%	-2.90%	42.76%	-54.69%	-36.76%	-	-
Horiz. %	56.23%	24.51%	39.72%	40.91%	28.66%	63.24%	100.00%	-
DY	2.44	2.04	1.93	4.41	2.77	4.44	5.84	-13.52%
YoY %	19.61%	5.70%	-56.24%	59.21%	-37.61%	-23.97%	-	-
Horiz. %	41.78%	34.93%	33.05%	75.51%	47.43%	76.03%	100.00%	-
P/NAPS	1.02	1.11	1.18	1.41	1.38	1.34	1.26	-3.45%
YoY %	-8.11%	-5.93%	-16.31%	2.17%	2.99%	6.35%	-	-
Horiz. %	80.95%	88.10%	93.65%	111.90%	109.52%	106.35%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

288

HLIND

HONG LEONG INDUSTRIES BHD

286

PTRANS

PERAK TRANSIT BERHAD

275

GENTING

GENTING BHD

136

YTLPOWR

YTL POWER INTERNATIONAL BHD

136

VSTECS

VSTECS BERHAD

114

PBBANK

PUBLIC BANK BHD

107

TOPGLOV

TOP GLOVE CORPORATION BHD

106

MYEG

MY E.G. SERVICES BHD

103

Daily Stocks

HSI-CXG

0.195

-0.02

169,532,500

HSI-HUT

0.13

-0.015

102,036,500

HSI-CT2

0.09

-0.005

49,004,100

AHB

0.16

-0.005

47,173,200

MYEG

1.00

+0.015

38,876,100

AWANTEC

0.39

+0.135

29,301,100

TWL

0.025

0.00

28,755,600

PWRWELL

0.425

-0.02

26,196,800

KNM

0.085

+0.015

23,934,500

JIANKUN

0.17

+0.01

22,942,800

More active Stocks

SBAGAN

6.65

+1.05

612,500

KLUANG

5.84

+0.53

215,300

2.27

+0.32

14,297,200

CHGP

3.07

+0.30

1,607,700

HSI-CXM

1.03

+0.25

2,000

MANULFE

2.55

+0.20

523,400

AMWAY

7.38

+0.18

8,400

KUCHAI

2.31

+0.17

1,255,800

PGF-PA

1.12

+0.17

4,500

GENTING

4.70

+0.15

7,476,600

More gainer Stocks

EQ8MID

1.10

-0.215

1,000

PETDAG

21.34

-0.12

74,700

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.11

126,600

APOLLO

6.87

-0.11

4,900

FFB-C5

0.055

-0.095

40,000

GENP

6.13

-0.09

23,400

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More