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

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jan-2013

Admission Sponsor

Sponsor

Financial Year

31-Aug-2013

Quarter

30-Nov-2012 [#1]

Profit Trend

QoQ- -78.01%

YoY- -24.29%

Quarter Report

1st quarter 30.11.2012.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Cumulative Result
Revenue	27,813	27,721	34,922	29,614	32,467	30,996	29,650	-1.05%
YoY %	0.33%	-20.62%	17.92%	-8.79%	4.75%	4.54%	-	-
Horiz. %	93.80%	93.49%	117.78%	99.88%	109.50%	104.54%	100.00%	-
PBT	7,780	12,529	17,387	15,608	19,940	20,786	18,149	-13.16%
YoY %	-37.90%	-27.94%	11.40%	-21.73%	-4.07%	14.53%	-	-
Horiz. %	42.87%	69.03%	95.80%	86.00%	109.87%	114.53%	100.00%	-
Tax	-1,794	-1,918	-4,083	-4,026	-4,643	-4,633	-3,751	-11.56%
YoY %	6.47%	53.02%	-1.42%	13.29%	-0.22%	-23.51%	-	-
Horiz. %	47.83%	51.13%	108.85%	107.33%	123.78%	123.51%	100.00%	-
NP	5,986	10,611	13,304	11,582	15,297	16,153	14,398	-13.60%
YoY %	-43.59%	-20.24%	14.87%	-24.29%	-5.30%	12.19%	-	-
Horiz. %	41.58%	73.70%	92.40%	80.44%	106.24%	112.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,986	10,611	13,304	11,582	15,297	16,153	14,398	-13.60%
YoY %	-43.59%	-20.24%	14.87%	-24.29%	-5.30%	12.19%	-	-
Horiz. %	41.58%	73.70%	92.40%	80.44%	106.24%	112.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.06%	15.31%	23.48%	25.79%	23.28%	22.29%	20.67%	-
YoY %	50.62%	-34.80%	-8.96%	10.78%	4.44%	7.84%	-	-
Horiz. %	111.56%	74.07%	113.59%	124.77%	112.63%	107.84%	100.00%	-
Total Cost	21,827	17,110	21,618	18,032	17,170	14,843	15,252	6.15%
YoY %	27.57%	-20.85%	19.89%	5.02%	15.68%	-2.68%	-	-
Horiz. %	143.11%	112.18%	141.74%	118.23%	112.58%	97.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	652,331	633,145	630,404	625,836	607,676	571,019	541,752	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	7,309	7,309	27,408	11,877	14,620	16,445	14,617	-10.90%
YoY %	0.00%	-73.33%	130.77%	-18.76%	-11.10%	12.51%	-	-
Horiz. %	50.00%	50.00%	187.51%	81.25%	100.02%	112.51%	100.00%	-
Div Payout %	122.10%	68.88%	206.02%	102.55%	95.58%	101.81%	101.52%	-
YoY %	77.26%	-66.57%	100.90%	7.29%	-6.12%	0.29%	-	-
Horiz. %	120.27%	67.85%	202.94%	101.01%	94.15%	100.29%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	652,331	633,145	630,404	625,836	607,676	571,019	541,752	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,379	91,363	91,357	0.00%
YoY %	0.00%	0.00%	0.00%	-0.02%	0.02%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.02%	100.01%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	21.52%	38.28%	38.10%	39.11%	47.12%	52.11%	48.56%	-
YoY %	-43.78%	0.47%	-2.58%	-17.00%	-9.58%	7.31%	-	-
Horiz. %	44.32%	78.83%	78.46%	80.54%	97.03%	107.31%	100.00%	-
ROE	0.92%	1.68%	2.11%	1.85%	2.52%	2.83%	2.66%	-
YoY %	-45.24%	-20.38%	14.05%	-26.59%	-10.95%	6.39%	-	-
Horiz. %	34.59%	63.16%	79.32%	69.55%	94.74%	106.39%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	30.44	30.34	38.22	32.41	35.53	33.93	32.45	-1.05%
YoY %	0.33%	-20.62%	17.93%	-8.78%	4.72%	4.56%	-	-
Horiz. %	93.81%	93.50%	117.78%	99.88%	109.49%	104.56%	100.00%	-
EPS	6.55	11.61	14.56	12.68	16.74	17.68	15.76	-13.60%
YoY %	-43.58%	-20.26%	14.83%	-24.25%	-5.32%	12.18%	-	-
Horiz. %	41.56%	73.67%	92.39%	80.46%	106.22%	112.18%	100.00%	-
DPS	8.00	8.00	30.00	13.00	16.00	18.00	16.00	-10.90%
YoY %	0.00%	-73.33%	130.77%	-18.75%	-11.11%	12.50%	-	-
Horiz. %	50.00%	50.00%	187.50%	81.25%	100.00%	112.50%	100.00%	-
NAPS	7.14	6.93	6.90	6.85	6.65	6.25	5.93	3.14%
YoY %	3.03%	0.43%	0.73%	3.01%	6.40%	5.40%	-	-
Horiz. %	120.40%	116.86%	116.36%	115.51%	112.14%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	30.44	30.34	38.22	32.41	35.54	33.93	32.45	-1.05%
YoY %	0.33%	-20.62%	17.93%	-8.81%	4.75%	4.56%	-	-
Horiz. %	93.81%	93.50%	117.78%	99.88%	109.52%	104.56%	100.00%	-
EPS	6.55	11.61	14.56	12.68	16.74	17.68	15.76	-13.60%
YoY %	-43.58%	-20.26%	14.83%	-24.25%	-5.32%	12.18%	-	-
Horiz. %	41.56%	73.67%	92.39%	80.46%	106.22%	112.18%	100.00%	-
DPS	8.00	8.00	30.00	13.00	16.00	18.00	16.00	-10.90%
YoY %	0.00%	-73.33%	130.77%	-18.75%	-11.11%	12.50%	-	-
Horiz. %	50.00%	50.00%	187.50%	81.25%	100.00%	112.50%	100.00%	-
NAPS	7.14	6.93	6.90	6.85	6.6512	6.25	5.9297	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
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	26.61	31.61	24.98	27.74	23.67	25.11	22.80	2.60%
YoY %	-15.82%	26.54%	-9.95%	17.19%	-5.73%	10.13%	-	-
Horiz. %	116.71%	138.64%	109.56%	121.67%	103.82%	110.13%	100.00%	-
P/EPS	123.63	82.57	65.58	70.92	50.24	48.19	46.95	17.50%
YoY %	49.73%	25.91%	-7.53%	41.16%	4.25%	2.64%	-	-
Horiz. %	263.32%	175.87%	139.68%	151.05%	107.01%	102.64%	100.00%	-
EY	0.81	1.21	1.52	1.41	1.99	2.08	2.13	-14.87%
YoY %	-33.06%	-20.39%	7.80%	-29.15%	-4.33%	-2.35%	-	-
Horiz. %	38.03%	56.81%	71.36%	66.20%	93.43%	97.65%	100.00%	-
DY	0.99	0.83	3.14	1.45	1.90	2.11	2.16	-12.18%
YoY %	19.28%	-73.57%	116.55%	-23.68%	-9.95%	-2.31%	-	-
Horiz. %	45.83%	38.43%	145.37%	67.13%	87.96%	97.69%	100.00%	-
P/NAPS	1.13	1.38	1.38	1.31	1.26	1.36	1.25	-1.66%
YoY %	-18.12%	0.00%	5.34%	3.97%	-7.35%	8.80%	-	-
Horiz. %	90.40%	110.40%	110.40%	104.80%	100.80%	108.80%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
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	25.29	30.59	24.85	27.40	24.63	25.41	23.42	1.28%
YoY %	-17.33%	23.10%	-9.31%	11.25%	-3.07%	8.50%	-	-
Horiz. %	107.98%	130.61%	106.11%	116.99%	105.17%	108.50%	100.00%	-
P/EPS	117.52	79.90	65.24	70.05	52.27	48.76	48.22	15.99%
YoY %	47.08%	22.47%	-6.87%	34.02%	7.20%	1.12%	-	-
Horiz. %	243.72%	165.70%	135.30%	145.27%	108.40%	101.12%	100.00%	-
EY	0.85	1.25	1.53	1.43	1.91	2.05	2.07	-13.78%
YoY %	-32.00%	-18.30%	6.99%	-25.13%	-6.83%	-0.97%	-	-
Horiz. %	41.06%	60.39%	73.91%	69.08%	92.27%	99.03%	100.00%	-
DY	1.04	0.86	3.16	1.46	1.83	2.09	2.11	-11.11%
YoY %	20.93%	-72.78%	116.44%	-20.22%	-12.44%	-0.95%	-	-
Horiz. %	49.29%	40.76%	149.76%	69.19%	86.73%	99.05%	100.00%	-
P/NAPS	1.08	1.34	1.38	1.30	1.32	1.38	1.28	-2.79%
YoY %	-19.40%	-2.90%	6.15%	-1.52%	-4.35%	7.81%	-	-
Horiz. %	84.38%	104.69%	107.81%	101.56%	103.12%	107.81%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-10 16:35:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-10 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-10 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-10 16:30:00

TURTLE SYSTEM 55

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

419

MPI

MALAYSIAN PACIFIC INDUSTRIES

411

HLIND

HONG LEONG INDUSTRIES BHD

405

MYEG

MY E.G. SERVICES BHD

397

VSTECS

VSTECS BERHAD

368

YTLPOWR

YTL POWER INTERNATIONAL BHD

343

SNS

SNS NETWORK TECHNOLOGY BERHAD

274

GENTING

GENTING BHD

272

PBBANK

PUBLIC BANK BHD

270

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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