[CHINTEK] YoY Annualized Quarter Result on 31-May-2011 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 20.44%
YoY- 52.88%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 118,752 101,222 120,164 139,958 109,658 109,594 153,633 -4.19%
PBT 44,617 29,838 66,286 91,094 60,992 55,124 115,461 -14.64%
Tax -11,541 -8,960 -15,548 -18,874 -13,752 -13,288 -25,282 -12.24%
NP 33,076 20,878 50,738 72,220 47,240 41,836 90,178 -15.38%
-
NP to SH 33,076 20,878 50,738 72,220 47,240 41,836 90,178 -15.38%
-
Tax Rate 25.87% 30.03% 23.46% 20.72% 22.55% 24.11% 21.90% -
Total Cost 85,676 80,344 69,425 67,738 62,418 67,758 63,454 5.12%
-
Net Worth 621,268 624,009 618,527 595,641 549,996 520,817 500,654 3.66%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 51,163 31,672 48,726 58,467 48,726 42,640 85,269 -8.15%
Div Payout % 154.68% 151.70% 96.04% 80.96% 103.15% 101.92% 94.56% -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 621,268 624,009 618,527 595,641 549,996 520,817 500,654 3.66%
NOSH 91,363 91,363 91,363 91,356 91,361 91,371 91,360 0.00%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 27.85% 20.63% 42.22% 51.60% 43.08% 38.17% 58.70% -
ROE 5.32% 3.35% 8.20% 12.12% 8.59% 8.03% 18.01% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 129.98 110.79 131.52 153.20 120.03 119.94 168.16 -4.19%
EPS 36.20 22.85 55.53 79.05 51.71 45.79 98.71 -15.38%
DPS 56.00 34.67 53.33 64.00 53.33 46.67 93.33 -8.15%
NAPS 6.80 6.83 6.77 6.52 6.02 5.70 5.48 3.66%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 129.98 110.79 131.52 153.19 120.03 119.96 168.16 -4.19%
EPS 36.20 22.85 55.53 79.05 51.71 45.79 98.70 -15.38%
DPS 56.00 34.67 53.33 64.00 53.33 46.67 93.33 -8.15%
NAPS 6.80 6.83 6.77 6.5195 6.0199 5.7005 5.4798 3.66%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 9.85 9.10 8.90 8.63 7.50 6.60 8.15 -
P/RPS 7.58 8.21 6.77 5.63 6.25 5.50 4.85 7.72%
P/EPS 27.21 39.82 16.03 10.92 14.50 14.41 8.26 21.96%
EY 3.68 2.51 6.24 9.16 6.89 6.94 12.11 -17.99%
DY 5.69 3.81 5.99 7.42 7.11 7.07 11.45 -10.99%
P/NAPS 1.45 1.33 1.31 1.32 1.25 1.16 1.49 -0.45%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 31/07/13 30/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 9.75 9.05 9.15 8.63 7.91 7.30 7.80 -
P/RPS 7.50 8.17 6.96 5.63 6.59 6.09 4.64 8.32%
P/EPS 26.93 39.60 16.48 10.92 15.30 15.94 7.90 22.66%
EY 3.71 2.53 6.07 9.16 6.54 6.27 12.65 -18.48%
DY 5.74 3.83 5.83 7.42 6.74 6.39 11.97 -11.52%
P/NAPS 1.43 1.33 1.35 1.32 1.31 1.28 1.42 0.11%

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