[CHINTEK] YoY Cumulative Quarter Result on 31-May-2014 [#3]

Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- 63.75%
YoY- 58.42%
Quarter Report
View:
Show?
Cumulative Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 114,587 79,664 78,861 89,064 75,917 90,123 104,969 1.47%
PBT 38,919 14,809 23,461 33,463 22,379 49,715 68,321 -8.94%
Tax -8,627 -3,059 -3,586 -8,656 -6,720 -11,661 -14,156 -7.91%
NP 30,292 11,750 19,875 24,807 15,659 38,054 54,165 -9.22%
-
NP to SH 30,292 11,750 19,875 24,807 15,659 38,054 54,165 -9.22%
-
Tax Rate 22.17% 20.66% 15.28% 25.87% 30.03% 23.46% 20.72% -
Total Cost 84,295 67,914 58,986 64,257 60,258 52,069 50,804 8.79%
-
Net Worth 690,704 646,850 645,022 621,268 624,009 618,527 595,641 2.49%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 17,358 14,618 14,618 38,372 23,754 36,545 43,850 -14.29%
Div Payout % 57.31% 124.41% 73.55% 154.68% 151.70% 96.04% 80.96% -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 690,704 646,850 645,022 621,268 624,009 618,527 595,641 2.49%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,356 0.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 26.44% 14.75% 25.20% 27.85% 20.63% 42.22% 51.60% -
ROE 4.39% 1.82% 3.08% 3.99% 2.51% 6.15% 9.09% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 125.42 87.20 86.32 97.48 83.09 98.64 114.90 1.46%
EPS 33.16 12.86 21.75 27.15 17.14 41.65 59.29 -9.22%
DPS 19.00 16.00 16.00 42.00 26.00 40.00 48.00 -14.30%
NAPS 7.56 7.08 7.06 6.80 6.83 6.77 6.52 2.49%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 125.42 87.20 86.32 97.48 83.09 98.64 114.89 1.47%
EPS 33.16 12.86 21.75 27.15 17.14 41.65 59.29 -9.22%
DPS 19.00 16.00 16.00 42.00 26.00 40.00 48.00 -14.30%
NAPS 7.56 7.08 7.06 6.80 6.83 6.77 6.5195 2.49%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 8.10 7.51 9.25 9.85 9.10 8.90 8.63 -
P/RPS 6.46 8.61 10.72 10.10 10.95 9.02 7.51 -2.47%
P/EPS 24.43 58.39 42.52 36.28 53.09 21.37 14.56 8.99%
EY 4.09 1.71 2.35 2.76 1.88 4.68 6.87 -8.27%
DY 2.35 2.13 1.73 4.26 2.86 4.49 5.56 -13.35%
P/NAPS 1.07 1.06 1.31 1.45 1.33 1.31 1.32 -3.43%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 26/07/17 28/07/16 30/07/15 24/07/14 31/07/13 30/07/12 29/07/11 -
Price 7.78 7.41 8.82 9.75 9.05 9.15 8.63 -
P/RPS 6.20 8.50 10.22 10.00 10.89 9.28 7.51 -3.14%
P/EPS 23.47 57.62 40.54 35.91 52.80 21.97 14.56 8.27%
EY 4.26 1.74 2.47 2.78 1.89 4.55 6.87 -7.64%
DY 2.44 2.16 1.81 4.31 2.87 4.37 5.56 -12.81%
P/NAPS 1.03 1.05 1.25 1.43 1.33 1.35 1.32 -4.04%

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