[CHINTEK] YoY Cumulative Quarter Result on 28-Feb-2013 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- 4.62%
YoY- -50.51%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 51,912 46,968 59,357 50,343 60,690 59,926 52,624 -0.22%
PBT 7,779 12,254 21,114 17,277 32,275 37,530 31,301 -20.69%
Tax -1,788 -2,129 -5,965 -5,160 -7,793 -7,549 -6,761 -19.86%
NP 5,991 10,125 15,149 12,117 24,482 29,981 24,540 -20.92%
-
NP to SH 5,991 10,125 15,149 12,117 24,482 29,981 24,540 -20.92%
-
Tax Rate 22.98% 17.37% 28.25% 29.87% 24.15% 20.11% 21.60% -
Total Cost 45,921 36,843 44,208 38,226 36,208 29,945 28,084 8.53%
-
Net Worth 637,713 629,491 610,304 620,354 604,741 572,763 542,693 2.72%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 7,309 7,309 27,408 11,877 14,616 16,442 14,618 -10.90%
Div Payout % 122.00% 72.19% 180.93% 98.02% 59.70% 54.84% 59.57% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 637,713 629,491 610,304 620,354 604,741 572,763 542,693 2.72%
NOSH 91,363 91,363 91,363 91,363 91,350 91,349 91,362 0.00%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 11.54% 21.56% 25.52% 24.07% 40.34% 50.03% 46.63% -
ROE 0.94% 1.61% 2.48% 1.95% 4.05% 5.23% 4.52% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 56.82 51.41 64.97 55.10 66.44 65.60 57.60 -0.22%
EPS 6.56 11.08 16.58 13.26 26.80 32.82 26.86 -20.92%
DPS 8.00 8.00 30.00 13.00 16.00 18.00 16.00 -10.90%
NAPS 6.98 6.89 6.68 6.79 6.62 6.27 5.94 2.72%
Adjusted Per Share Value based on latest NOSH - 91,363
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 56.82 51.41 64.97 55.10 66.43 65.59 57.60 -0.22%
EPS 6.56 11.08 16.58 13.26 26.80 32.82 26.86 -20.92%
DPS 8.00 8.00 30.00 13.00 16.00 18.00 16.00 -10.90%
NAPS 6.98 6.89 6.68 6.79 6.6191 6.2691 5.94 2.72%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 7.77 9.28 9.60 8.91 9.00 8.70 7.54 -
P/RPS 13.67 18.05 14.78 16.17 13.55 13.26 13.09 0.72%
P/EPS 118.49 83.74 57.90 67.18 33.58 26.51 28.07 27.09%
EY 0.84 1.19 1.73 1.49 2.98 3.77 3.56 -21.37%
DY 1.03 0.86 3.13 1.46 1.78 2.07 2.12 -11.32%
P/NAPS 1.11 1.35 1.44 1.31 1.36 1.39 1.27 -2.21%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/04/16 29/04/15 23/04/14 29/04/13 27/04/12 29/04/11 29/04/10 -
Price 8.00 9.26 9.70 9.10 9.00 8.48 7.70 -
P/RPS 14.08 18.01 14.93 16.51 13.55 12.93 13.37 0.86%
P/EPS 122.00 83.56 58.50 68.61 33.58 25.84 28.67 27.27%
EY 0.82 1.20 1.71 1.46 2.98 3.87 3.49 -21.42%
DY 1.00 0.86 3.09 1.43 1.78 2.12 2.08 -11.48%
P/NAPS 1.15 1.34 1.45 1.34 1.36 1.35 1.30 -2.02%

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