[CHINTEK] YoY Annualized Quarter Result on 30-Nov-2012 [#1]

Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -12.05%
YoY- -24.29%
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 111,252 110,884 139,688 118,456 129,868 123,984 118,600 -1.05%
PBT 31,120 50,116 69,548 62,432 79,760 83,144 72,596 -13.16%
Tax -7,176 -7,672 -16,332 -16,104 -18,572 -18,532 -15,004 -11.56%
NP 23,944 42,444 53,216 46,328 61,188 64,612 57,592 -13.60%
-
NP to SH 23,944 42,444 53,216 46,328 61,188 64,612 57,592 -13.60%
-
Tax Rate 23.06% 15.31% 23.48% 25.79% 23.28% 22.29% 20.67% -
Total Cost 87,308 68,440 86,472 72,128 68,680 59,372 61,008 6.15%
-
Net Worth 652,331 633,145 630,404 625,836 607,676 571,019 541,752 3.14%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 29,236 29,236 109,635 47,508 58,483 65,781 58,469 -10.90%
Div Payout % 122.10% 68.88% 206.02% 102.55% 95.58% 101.81% 101.52% -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 652,331 633,145 630,404 625,836 607,676 571,019 541,752 3.14%
NOSH 91,363 91,363 91,363 91,363 91,379 91,363 91,357 0.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 21.52% 38.28% 38.10% 39.11% 47.12% 52.11% 48.56% -
ROE 3.67% 6.70% 8.44% 7.40% 10.07% 11.32% 10.63% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 121.77 121.37 152.89 129.65 142.12 135.70 129.82 -1.06%
EPS 26.20 46.44 58.24 50.72 66.96 70.72 63.04 -13.60%
DPS 32.00 32.00 120.00 52.00 64.00 72.00 64.00 -10.90%
NAPS 7.14 6.93 6.90 6.85 6.65 6.25 5.93 3.14%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 121.77 121.37 152.89 129.65 142.15 135.70 129.81 -1.05%
EPS 26.20 46.44 58.24 50.72 66.97 70.72 63.04 -13.60%
DPS 32.00 32.00 120.00 52.00 64.01 72.00 64.00 -10.90%
NAPS 7.14 6.93 6.90 6.85 6.6512 6.25 5.9297 3.14%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 8.10 9.59 9.55 8.99 8.41 8.52 7.40 -
P/RPS 6.65 7.90 6.25 6.93 5.92 6.28 5.70 2.60%
P/EPS 30.91 20.64 16.40 17.73 12.56 12.05 11.74 17.50%
EY 3.24 4.84 6.10 5.64 7.96 8.30 8.52 -14.87%
DY 3.95 3.34 12.57 5.78 7.61 8.45 8.65 -12.24%
P/NAPS 1.13 1.38 1.38 1.31 1.26 1.36 1.25 -1.66%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 27/01/16 28/01/15 23/01/14 30/01/13 30/01/12 27/01/11 28/01/10 -
Price 7.70 9.28 9.50 8.88 8.75 8.62 7.60 -
P/RPS 6.32 7.65 6.21 6.85 6.16 6.35 5.85 1.29%
P/EPS 29.38 19.98 16.31 17.51 13.07 12.19 12.06 15.99%
EY 3.40 5.01 6.13 5.71 7.65 8.20 8.29 -13.79%
DY 4.16 3.45 12.63 5.86 7.31 8.35 8.42 -11.08%
P/NAPS 1.08 1.34 1.38 1.30 1.32 1.38 1.28 -2.79%

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