[CHINTEK] YoY Cumulative Quarter Result on 30-Nov-2014 [#1]

Announcement Date
28-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- -70.54%
YoY- -20.24%
View:
Show?
Cumulative Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 42,512 42,462 27,813 27,721 34,922 29,614 32,467 4.59%
PBT 18,181 19,300 7,780 12,529 17,387 15,608 19,940 -1.52%
Tax -4,592 -3,568 -1,794 -1,918 -4,083 -4,026 -4,643 -0.18%
NP 13,589 15,732 5,986 10,611 13,304 11,582 15,297 -1.95%
-
NP to SH 13,589 15,732 5,986 10,611 13,304 11,582 15,297 -1.95%
-
Tax Rate 25.26% 18.49% 23.06% 15.31% 23.48% 25.79% 23.28% -
Total Cost 28,923 26,730 21,827 17,110 21,618 18,032 17,170 9.07%
-
Net Worth 706,235 677,913 652,331 633,145 630,404 625,836 607,676 2.53%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div 9,136 8,222 7,309 7,309 27,408 11,877 14,620 -7.53%
Div Payout % 67.23% 52.27% 122.10% 68.88% 206.02% 102.55% 95.58% -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 706,235 677,913 652,331 633,145 630,404 625,836 607,676 2.53%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,379 -0.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 31.97% 37.05% 21.52% 38.28% 38.10% 39.11% 47.12% -
ROE 1.92% 2.32% 0.92% 1.68% 2.11% 1.85% 2.52% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 46.53 46.48 30.44 30.34 38.22 32.41 35.53 4.59%
EPS 14.87 17.22 6.55 11.61 14.56 12.68 16.74 -1.95%
DPS 10.00 9.00 8.00 8.00 30.00 13.00 16.00 -7.52%
NAPS 7.73 7.42 7.14 6.93 6.90 6.85 6.65 2.53%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 46.53 46.48 30.44 30.34 38.22 32.41 35.54 4.58%
EPS 14.87 17.22 6.55 11.61 14.56 12.68 16.74 -1.95%
DPS 10.00 9.00 8.00 8.00 30.00 13.00 16.00 -7.52%
NAPS 7.73 7.42 7.14 6.93 6.90 6.85 6.6512 2.53%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 7.60 7.60 8.10 9.59 9.55 8.99 8.41 -
P/RPS 16.33 16.35 26.61 31.61 24.98 27.74 23.67 -5.99%
P/EPS 51.10 44.14 123.63 82.57 65.58 70.92 50.24 0.28%
EY 1.96 2.27 0.81 1.21 1.52 1.41 1.99 -0.25%
DY 1.32 1.18 0.99 0.83 3.14 1.45 1.90 -5.88%
P/NAPS 0.98 1.02 1.13 1.38 1.38 1.31 1.26 -4.09%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 29/01/18 23/01/17 27/01/16 28/01/15 23/01/14 30/01/13 30/01/12 -
Price 7.80 7.80 7.70 9.28 9.50 8.88 8.75 -
P/RPS 16.76 16.78 25.29 30.59 24.85 27.40 24.63 -6.20%
P/EPS 52.44 45.30 117.52 79.90 65.24 70.05 52.27 0.05%
EY 1.91 2.21 0.85 1.25 1.53 1.43 1.91 0.00%
DY 1.28 1.15 1.04 0.86 3.16 1.46 1.83 -5.77%
P/NAPS 1.01 1.05 1.08 1.34 1.38 1.30 1.32 -4.35%

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