[CHINTEK] YoY Annualized Quarter Result on 31-May-2015 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- 30.86%
YoY- -19.88%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 165,794 152,782 106,218 105,148 118,752 101,222 120,164 5.50%
PBT 95,213 51,892 19,745 31,281 44,617 29,838 66,286 6.21%
Tax -14,617 -11,502 -4,078 -4,781 -11,541 -8,960 -15,548 -1.02%
NP 80,596 40,389 15,666 26,500 33,076 20,878 50,738 8.01%
-
NP to SH 80,596 40,389 15,666 26,500 33,076 20,878 50,738 8.01%
-
Tax Rate 15.35% 22.17% 20.65% 15.28% 25.87% 30.03% 23.46% -
Total Cost 85,198 112,393 90,552 78,648 85,676 80,344 69,425 3.46%
-
Net Worth 715,372 690,704 646,850 645,022 621,268 624,009 618,527 2.45%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 36,545 23,145 19,490 19,490 51,163 31,672 48,726 -4.67%
Div Payout % 45.34% 57.31% 124.41% 73.55% 154.68% 151.70% 96.04% -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 715,372 690,704 646,850 645,022 621,268 624,009 618,527 2.45%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 48.61% 26.44% 14.75% 25.20% 27.85% 20.63% 42.22% -
ROE 11.27% 5.85% 2.42% 4.11% 5.32% 3.35% 8.20% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 181.47 167.23 116.26 115.09 129.98 110.79 131.52 5.50%
EPS 88.21 44.21 17.15 29.00 36.20 22.85 55.53 8.01%
DPS 40.00 25.33 21.33 21.33 56.00 34.67 53.33 -4.67%
NAPS 7.83 7.56 7.08 7.06 6.80 6.83 6.77 2.45%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 181.47 167.23 116.26 115.09 129.98 110.79 131.52 5.50%
EPS 88.21 44.21 17.15 29.00 36.20 22.85 55.53 8.01%
DPS 40.00 25.33 21.33 21.33 56.00 34.67 53.33 -4.67%
NAPS 7.83 7.56 7.08 7.06 6.80 6.83 6.77 2.45%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 6.85 8.10 7.51 9.25 9.85 9.10 8.90 -
P/RPS 3.77 4.84 6.46 8.04 7.58 8.21 6.77 -9.29%
P/EPS 7.77 18.32 43.80 31.89 27.21 39.82 16.03 -11.36%
EY 12.88 5.46 2.28 3.14 3.68 2.51 6.24 12.83%
DY 5.84 3.13 2.84 2.31 5.69 3.81 5.99 -0.42%
P/NAPS 0.87 1.07 1.06 1.31 1.45 1.33 1.31 -6.59%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 30/07/18 26/07/17 28/07/16 30/07/15 24/07/14 31/07/13 30/07/12 -
Price 7.25 7.78 7.41 8.82 9.75 9.05 9.15 -
P/RPS 4.00 4.65 6.37 7.66 7.50 8.17 6.96 -8.81%
P/EPS 8.22 17.60 43.21 30.41 26.93 39.60 16.48 -10.94%
EY 12.17 5.68 2.31 3.29 3.71 2.53 6.07 12.28%
DY 5.52 3.26 2.88 2.42 5.74 3.83 5.83 -0.90%
P/NAPS 0.93 1.03 1.05 1.25 1.43 1.33 1.35 -6.01%

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