[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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos