[CHINTEK] YoY Cumulative Quarter Result on 31-May-2016 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- 96.13%
YoY- -40.88%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 92,065 124,346 114,587 79,664 78,861 89,064 75,917 3.26%
PBT 34,093 71,410 38,919 14,809 23,461 33,463 22,379 7.26%
Tax -8,514 -10,963 -8,627 -3,059 -3,586 -8,656 -6,720 4.02%
NP 25,579 60,447 30,292 11,750 19,875 24,807 15,659 8.51%
-
NP to SH 25,579 60,447 30,292 11,750 19,875 24,807 15,659 8.51%
-
Tax Rate 24.97% 15.35% 22.17% 20.66% 15.28% 25.87% 30.03% -
Total Cost 66,486 63,899 84,295 67,914 58,986 64,257 60,258 1.65%
-
Net Worth 669,690 715,372 690,704 646,850 645,022 621,268 624,009 1.18%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 18,272 27,408 17,358 14,618 14,618 38,372 23,754 -4.27%
Div Payout % 71.44% 45.34% 57.31% 124.41% 73.55% 154.68% 151.70% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 669,690 715,372 690,704 646,850 645,022 621,268 624,009 1.18%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 27.78% 48.61% 26.44% 14.75% 25.20% 27.85% 20.63% -
ROE 3.82% 8.45% 4.39% 1.82% 3.08% 3.99% 2.51% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 100.77 136.10 125.42 87.20 86.32 97.48 83.09 3.26%
EPS 28.00 66.16 33.16 12.86 21.75 27.15 17.14 8.51%
DPS 20.00 30.00 19.00 16.00 16.00 42.00 26.00 -4.27%
NAPS 7.33 7.83 7.56 7.08 7.06 6.80 6.83 1.18%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 100.77 136.10 125.42 87.20 86.32 97.48 83.09 3.26%
EPS 28.00 66.16 33.16 12.86 21.75 27.15 17.14 8.51%
DPS 20.00 30.00 19.00 16.00 16.00 42.00 26.00 -4.27%
NAPS 7.33 7.83 7.56 7.08 7.06 6.80 6.83 1.18%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 6.58 6.85 8.10 7.51 9.25 9.85 9.10 -
P/RPS 6.53 5.03 6.46 8.61 10.72 10.10 10.95 -8.25%
P/EPS 23.50 10.35 24.43 58.39 42.52 36.28 53.09 -12.69%
EY 4.25 9.66 4.09 1.71 2.35 2.76 1.88 14.55%
DY 3.04 4.38 2.35 2.13 1.73 4.26 2.86 1.02%
P/NAPS 0.90 0.87 1.07 1.06 1.31 1.45 1.33 -6.29%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/07/19 30/07/18 26/07/17 28/07/16 30/07/15 24/07/14 31/07/13 -
Price 6.50 7.25 7.78 7.41 8.82 9.75 9.05 -
P/RPS 6.45 5.33 6.20 8.50 10.22 10.00 10.89 -8.35%
P/EPS 23.22 10.96 23.47 57.62 40.54 35.91 52.80 -12.79%
EY 4.31 9.13 4.26 1.74 2.47 2.78 1.89 14.72%
DY 3.08 4.14 2.44 2.16 1.81 4.31 2.87 1.18%
P/NAPS 0.89 0.93 1.03 1.05 1.25 1.43 1.33 -6.47%

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