[CHINTEK] YoY Annualized Quarter Result on 30-Nov-2015 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Jan-2016

Admission Sponsor

Sponsor

Financial Year

31-Aug-2016

Quarter

30-Nov-2015 [#1]

Profit Trend

QoQ- -21.42%

YoY- -43.59%

Quarter Report

1st quarter 30.11.2015.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Annualized Quarter Result
Revenue	116,588	170,048	169,848	111,252	110,884	139,688	118,456	-0.26%
YoY %	-31.44%	0.12%	52.67%	0.33%	-20.62%	17.92%	-	-
Horiz. %	98.42%	143.55%	143.38%	93.92%	93.61%	117.92%	100.00%	-
PBT	51,412	72,724	77,200	31,120	50,116	69,548	62,432	-3.18%
YoY %	-29.31%	-5.80%	148.07%	-37.90%	-27.94%	11.40%	-	-
Horiz. %	82.35%	116.49%	123.65%	49.85%	80.27%	111.40%	100.00%	-
Tax	-12,840	-18,368	-14,272	-7,176	-7,672	-16,332	-16,104	-3.70%
YoY %	30.10%	-28.70%	-98.89%	6.47%	53.02%	-1.42%	-	-
Horiz. %	79.73%	114.06%	88.62%	44.56%	47.64%	101.42%	100.00%	-
NP	38,572	54,356	62,928	23,944	42,444	53,216	46,328	-3.00%
YoY %	-29.04%	-13.62%	162.81%	-43.59%	-20.24%	14.87%	-	-
Horiz. %	83.26%	117.33%	135.83%	51.68%	91.62%	114.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,572	54,356	62,928	23,944	42,444	53,216	46,328	-3.00%
YoY %	-29.04%	-13.62%	162.81%	-43.59%	-20.24%	14.87%	-	-
Horiz. %	83.26%	117.33%	135.83%	51.68%	91.62%	114.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.97%	25.26%	18.49%	23.06%	15.31%	23.48%	25.79%	-
YoY %	-1.15%	36.61%	-19.82%	50.62%	-34.80%	-8.96%	-	-
Horiz. %	96.82%	97.94%	71.69%	89.41%	59.36%	91.04%	100.00%	-
Total Cost	78,016	115,692	106,920	87,308	68,440	86,472	72,128	1.31%
YoY %	-32.57%	8.20%	22.46%	27.57%	-20.85%	19.89%	-	-
Horiz. %	108.16%	160.40%	148.24%	121.05%	94.89%	119.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	660,554	706,235	677,913	652,331	633,145	630,404	625,836	0.90%
YoY %	-6.47%	4.18%	3.92%	3.03%	0.43%	0.73%	-	-
Horiz. %	105.55%	112.85%	108.32%	104.23%	101.17%	100.73%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Dividend
Div	36,545	36,545	32,890	29,236	29,236	109,635	47,508	-4.27%
YoY %	0.00%	11.11%	12.50%	0.00%	-73.33%	130.77%	-	-
Horiz. %	76.92%	76.92%	69.23%	61.54%	61.54%	230.77%	100.00%	-
Div Payout %	94.75%	67.23%	52.27%	122.10%	68.88%	206.02%	102.55%	-
YoY %	40.93%	28.62%	-57.19%	77.26%	-66.57%	100.90%	-	-
Horiz. %	92.39%	65.56%	50.97%	119.06%	67.17%	200.90%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Equity
Net Worth	660,554	706,235	677,913	652,331	633,145	630,404	625,836	0.90%
YoY %	-6.47%	4.18%	3.92%	3.03%	0.43%	0.73%	-	-
Horiz. %	105.55%	112.85%	108.32%	104.23%	101.17%	100.73%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,363	91,363	91,363	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%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Ratio Analysis
NP Margin	33.08%	31.97%	37.05%	21.52%	38.28%	38.10%	39.11%	-
YoY %	3.47%	-13.71%	72.17%	-43.78%	0.47%	-2.58%	-	-
Horiz. %	84.58%	81.74%	94.73%	55.02%	97.88%	97.42%	100.00%	-
ROE	5.84%	7.70%	9.28%	3.67%	6.70%	8.44%	7.40%	-
YoY %	-24.16%	-17.03%	152.86%	-45.22%	-20.62%	14.05%	-	-
Horiz. %	78.92%	104.05%	125.41%	49.59%	90.54%	114.05%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Per Share
RPS	127.61	186.12	185.90	121.77	121.37	152.89	129.65	-0.26%
YoY %	-31.44%	0.12%	52.66%	0.33%	-20.62%	17.93%	-	-
Horiz. %	98.43%	143.56%	143.39%	93.92%	93.61%	117.93%	100.00%	-
EPS	42.20	59.48	68.88	26.20	46.44	58.24	50.72	-3.01%
YoY %	-29.05%	-13.65%	162.90%	-43.58%	-20.26%	14.83%	-	-
Horiz. %	83.20%	117.27%	135.80%	51.66%	91.56%	114.83%	100.00%	-
DPS	40.00	40.00	36.00	32.00	32.00	120.00	52.00	-4.27%
YoY %	0.00%	11.11%	12.50%	0.00%	-73.33%	130.77%	-	-
Horiz. %	76.92%	76.92%	69.23%	61.54%	61.54%	230.77%	100.00%	-
NAPS	7.23	7.73	7.42	7.14	6.93	6.90	6.85	0.90%
YoY %	-6.47%	4.18%	3.92%	3.03%	0.43%	0.73%	-	-
Horiz. %	105.55%	112.85%	108.32%	104.23%	101.17%	100.73%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	127.61	186.12	185.90	121.77	121.37	152.89	129.65	-0.26%
YoY %	-31.44%	0.12%	52.66%	0.33%	-20.62%	17.93%	-	-
Horiz. %	98.43%	143.56%	143.39%	93.92%	93.61%	117.93%	100.00%	-
EPS	42.20	59.48	68.88	26.20	46.44	58.24	50.72	-3.01%
YoY %	-29.05%	-13.65%	162.90%	-43.58%	-20.26%	14.83%	-	-
Horiz. %	83.20%	117.27%	135.80%	51.66%	91.56%	114.83%	100.00%	-
DPS	40.00	40.00	36.00	32.00	32.00	120.00	52.00	-4.27%
YoY %	0.00%	11.11%	12.50%	0.00%	-73.33%	130.77%	-	-
Horiz. %	76.92%	76.92%	69.23%	61.54%	61.54%	230.77%	100.00%	-
NAPS	7.23	7.73	7.42	7.14	6.93	6.90	6.85	0.90%
YoY %	-6.47%	4.18%	3.92%	3.03%	0.43%	0.73%	-	-
Horiz. %	105.55%	112.85%	108.32%	104.23%	101.17%	100.73%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	-
Price	6.68	7.60	7.60	8.10	9.59	9.55	8.99	-
P/RPS	5.23	4.08	4.09	6.65	7.90	6.25	6.93	-4.58%
YoY %	28.19%	-0.24%	-38.50%	-15.82%	26.40%	-9.81%	-	-
Horiz. %	75.47%	58.87%	59.02%	95.96%	114.00%	90.19%	100.00%	-
P/EPS	15.82	12.77	11.03	30.91	20.64	16.40	17.73	-1.88%
YoY %	23.88%	15.78%	-64.32%	49.76%	25.85%	-7.50%	-	-
Horiz. %	89.23%	72.02%	62.21%	174.34%	116.41%	92.50%	100.00%	-
EY	6.32	7.83	9.06	3.24	4.84	6.10	5.64	1.91%
YoY %	-19.28%	-13.58%	179.63%	-33.06%	-20.66%	8.16%	-	-
Horiz. %	112.06%	138.83%	160.64%	57.45%	85.82%	108.16%	100.00%	-
DY	5.99	5.26	4.74	3.95	3.34	12.57	5.78	0.59%
YoY %	13.88%	10.97%	20.00%	18.26%	-73.43%	117.47%	-	-
Horiz. %	103.63%	91.00%	82.01%	68.34%	57.79%	217.47%	100.00%	-
P/NAPS	0.92	0.98	1.02	1.13	1.38	1.38	1.31	-5.71%
YoY %	-6.12%	-3.92%	-9.73%	-18.12%	0.00%	5.34%	-	-
Horiz. %	70.23%	74.81%	77.86%	86.26%	105.34%	105.34%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Price Multiplier on Announcement Date
Date	29/01/19	29/01/18	23/01/17	27/01/16	28/01/15	23/01/14	30/01/13	-
Price	6.67	7.80	7.80	7.70	9.28	9.50	8.88	-
P/RPS	5.23	4.19	4.20	6.32	7.65	6.21	6.85	-4.39%
YoY %	24.82%	-0.24%	-33.54%	-17.39%	23.19%	-9.34%	-	-
Horiz. %	76.35%	61.17%	61.31%	92.26%	111.68%	90.66%	100.00%	-
P/EPS	15.80	13.11	11.32	29.38	19.98	16.31	17.51	-1.69%
YoY %	20.52%	15.81%	-61.47%	47.05%	22.50%	-6.85%	-	-
Horiz. %	90.23%	74.87%	64.65%	167.79%	114.11%	93.15%	100.00%	-
EY	6.33	7.63	8.83	3.40	5.01	6.13	5.71	1.73%
YoY %	-17.04%	-13.59%	159.71%	-32.14%	-18.27%	7.36%	-	-
Horiz. %	110.86%	133.63%	154.64%	59.54%	87.74%	107.36%	100.00%	-
DY	6.00	5.13	4.62	4.16	3.45	12.63	5.86	0.39%
YoY %	16.96%	11.04%	11.06%	20.58%	-72.68%	115.53%	-	-
Horiz. %	102.39%	87.54%	78.84%	70.99%	58.87%	215.53%	100.00%	-
P/NAPS	0.92	1.01	1.05	1.08	1.34	1.38	1.30	-5.59%
YoY %	-8.91%	-3.81%	-2.78%	-19.40%	-2.90%	6.15%	-	-
Horiz. %	70.77%	77.69%	80.77%	83.08%	103.08%	106.15%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:30:00

EMA 5

10 Mins

SELL

2024-05-02 16:30:00

EMA 5

5 Mins

SELL

2024-05-02 16:25:00

ADX

5 Mins

SELL

2024-05-02 16:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 16:20:00

ADX

10 Mins

SELL

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

PTRANS

PERAK TRANSIT BERHAD

382

MPI

MALAYSIAN PACIFIC INDUSTRIES

356

HLIND

HONG LEONG INDUSTRIES BHD

352

YTLPOWR

YTL POWER INTERNATIONAL BHD

339

MYEG

MY E.G. SERVICES BHD

279

CAPITALA

CAPITAL A BERHAD

275

DNEX

DAGANG NEXCHANGE BERHAD

235

PBBANK

PUBLIC BANK BHD

217

YTL

YTL CORPORATION BHD

190

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

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