[CHINTEK] YoY Quarter Result on 30-Nov-2011 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jan-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

30-Nov-2011 [#1]

Profit Trend

QoQ- -29.99%

YoY- -5.3%

Quarter Report

chin teck plantations berhad - 30.11.2011.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Quarter Result
Revenue	27,721	34,922	29,614	32,467	30,996	29,650	31,974	-2.34%
YoY %	-20.62%	17.92%	-8.79%	4.75%	4.54%	-7.27%	-	-
Horiz. %	86.70%	109.22%	92.62%	101.54%	96.94%	92.73%	100.00%	-
PBT	12,529	17,387	15,608	19,940	20,786	18,149	16,967	-4.92%
YoY %	-27.94%	11.40%	-21.73%	-4.07%	14.53%	6.97%	-	-
Horiz. %	73.84%	102.48%	91.99%	117.52%	122.51%	106.97%	100.00%	-
Tax	-1,918	-4,083	-4,026	-4,643	-4,633	-3,751	-4,160	-12.10%
YoY %	53.02%	-1.42%	13.29%	-0.22%	-23.51%	9.83%	-	-
Horiz. %	46.11%	98.15%	96.78%	111.61%	111.37%	90.17%	100.00%	-
NP	10,611	13,304	11,582	15,297	16,153	14,398	12,807	-3.08%
YoY %	-20.24%	14.87%	-24.29%	-5.30%	12.19%	12.42%	-	-
Horiz. %	82.85%	103.88%	90.43%	119.44%	126.13%	112.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,611	13,304	11,582	15,297	16,153	14,398	12,807	-3.08%
YoY %	-20.24%	14.87%	-24.29%	-5.30%	12.19%	12.42%	-	-
Horiz. %	82.85%	103.88%	90.43%	119.44%	126.13%	112.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.31%	23.48%	25.79%	23.28%	22.29%	20.67%	24.52%	-
YoY %	-34.80%	-8.96%	10.78%	4.44%	7.84%	-15.70%	-	-
Horiz. %	62.44%	95.76%	105.18%	94.94%	90.91%	84.30%	100.00%	-
Total Cost	17,110	21,618	18,032	17,170	14,843	15,252	19,167	-1.87%
YoY %	-20.85%	19.89%	5.02%	15.68%	-2.68%	-20.43%	-	-
Horiz. %	89.27%	112.79%	94.08%	89.58%	77.44%	79.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	633,145	630,404	625,836	607,676	571,019	541,752	504,241	3.86%
YoY %	0.43%	0.73%	2.99%	6.42%	5.40%	7.44%	-	-
Horiz. %	125.56%	125.02%	124.11%	120.51%	113.24%	107.44%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Dividend
Div	7,309	27,408	11,877	14,620	16,445	14,617	12,788	-8.89%
YoY %	-73.33%	130.77%	-18.76%	-11.10%	12.51%	14.30%	-	-
Horiz. %	57.16%	214.33%	92.88%	114.33%	128.60%	114.30%	100.00%	-
Div Payout %	68.88%	206.02%	102.55%	95.58%	101.81%	101.52%	99.86%	-
YoY %	-66.57%	100.90%	7.29%	-6.12%	0.29%	1.66%	-	-
Horiz. %	68.98%	206.31%	102.69%	95.71%	101.95%	101.66%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Equity
Net Worth	633,145	630,404	625,836	607,676	571,019	541,752	504,241	3.86%
YoY %	0.43%	0.73%	2.99%	6.42%	5.40%	7.44%	-	-
Horiz. %	125.56%	125.02%	124.11%	120.51%	113.24%	107.44%	100.00%	-
NOSH	91,363	91,363	91,363	91,379	91,363	91,357	91,348	0.00%
YoY %	0.00%	0.00%	-0.02%	0.02%	0.01%	0.01%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.03%	100.02%	100.01%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Ratio Analysis
NP Margin	38.28%	38.10%	39.11%	47.12%	52.11%	48.56%	40.05%	-
YoY %	0.47%	-2.58%	-17.00%	-9.58%	7.31%	21.25%	-	-
Horiz. %	95.58%	95.13%	97.65%	117.65%	130.11%	121.25%	100.00%	-
ROE	1.68%	2.11%	1.85%	2.52%	2.83%	2.66%	2.54%	-
YoY %	-20.38%	14.05%	-26.59%	-10.95%	6.39%	4.72%	-	-
Horiz. %	66.14%	83.07%	72.83%	99.21%	111.42%	104.72%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Per Share
RPS	30.34	38.22	32.41	35.53	33.93	32.45	35.00	-2.35%
YoY %	-20.62%	17.93%	-8.78%	4.72%	4.56%	-7.29%	-	-
Horiz. %	86.69%	109.20%	92.60%	101.51%	96.94%	92.71%	100.00%	-
EPS	11.61	14.56	12.68	16.74	17.68	15.76	14.02	-3.09%
YoY %	-20.26%	14.83%	-24.25%	-5.32%	12.18%	12.41%	-	-
Horiz. %	82.81%	103.85%	90.44%	119.40%	126.11%	112.41%	100.00%	-
DPS	8.00	30.00	13.00	16.00	18.00	16.00	14.00	-8.90%
YoY %	-73.33%	130.77%	-18.75%	-11.11%	12.50%	14.29%	-	-
Horiz. %	57.14%	214.29%	92.86%	114.29%	128.57%	114.29%	100.00%	-
NAPS	6.93	6.90	6.85	6.65	6.25	5.93	5.52	3.86%
YoY %	0.43%	0.73%	3.01%	6.40%	5.40%	7.43%	-	-
Horiz. %	125.54%	125.00%	124.09%	120.47%	113.22%	107.43%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 91,379
RPS	30.34	38.22	32.41	35.54	33.93	32.45	35.00	-2.35%
YoY %	-20.62%	17.93%	-8.81%	4.75%	4.56%	-7.29%	-	-
Horiz. %	86.69%	109.20%	92.60%	101.54%	96.94%	92.71%	100.00%	-
EPS	11.61	14.56	12.68	16.74	17.68	15.76	14.02	-3.09%
YoY %	-20.26%	14.83%	-24.25%	-5.32%	12.18%	12.41%	-	-
Horiz. %	82.81%	103.85%	90.44%	119.40%	126.11%	112.41%	100.00%	-
DPS	8.00	30.00	13.00	16.00	18.00	16.00	14.00	-8.90%
YoY %	-73.33%	130.77%	-18.75%	-11.11%	12.50%	14.29%	-	-
Horiz. %	57.14%	214.29%	92.86%	114.29%	128.57%	114.29%	100.00%	-
NAPS	6.93	6.90	6.85	6.6512	6.25	5.9297	5.5191	3.86%
YoY %	0.43%	0.73%	2.99%	6.42%	5.40%	7.44%	-	-
Horiz. %	125.56%	125.02%	124.11%	120.51%	113.24%	107.44%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	-
Price	9.59	9.55	8.99	8.41	8.52	7.40	5.50	-
P/RPS	31.61	24.98	27.74	23.67	25.11	22.80	15.71	12.35%
YoY %	26.54%	-9.95%	17.19%	-5.73%	10.13%	45.13%	-	-
Horiz. %	201.21%	159.01%	176.58%	150.67%	159.83%	145.13%	100.00%	-
P/EPS	82.57	65.58	70.92	50.24	48.19	46.95	39.23	13.19%
YoY %	25.91%	-7.53%	41.16%	4.25%	2.64%	19.68%	-	-
Horiz. %	210.48%	167.17%	180.78%	128.07%	122.84%	119.68%	100.00%	-
EY	1.21	1.52	1.41	1.99	2.08	2.13	2.55	-11.67%
YoY %	-20.39%	7.80%	-29.15%	-4.33%	-2.35%	-16.47%	-	-
Horiz. %	47.45%	59.61%	55.29%	78.04%	81.57%	83.53%	100.00%	-
DY	0.83	3.14	1.45	1.90	2.11	2.16	2.55	-17.05%
YoY %	-73.57%	116.55%	-23.68%	-9.95%	-2.31%	-15.29%	-	-
Horiz. %	32.55%	123.14%	56.86%	74.51%	82.75%	84.71%	100.00%	-
P/NAPS	1.38	1.38	1.31	1.26	1.36	1.25	1.00	5.51%
YoY %	0.00%	5.34%	3.97%	-7.35%	8.80%	25.00%	-	-
Horiz. %	138.00%	138.00%	131.00%	126.00%	136.00%	125.00%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	28/01/15	23/01/14	30/01/13	30/01/12	27/01/11	28/01/10	21/01/09	-
Price	9.28	9.50	8.88	8.75	8.62	7.60	5.95	-
P/RPS	30.59	24.85	27.40	24.63	25.41	23.42	17.00	10.28%
YoY %	23.10%	-9.31%	11.25%	-3.07%	8.50%	37.76%	-	-
Horiz. %	179.94%	146.18%	161.18%	144.88%	149.47%	137.76%	100.00%	-
P/EPS	79.90	65.24	70.05	52.27	48.76	48.22	42.44	11.11%
YoY %	22.47%	-6.87%	34.02%	7.20%	1.12%	13.62%	-	-
Horiz. %	188.27%	153.72%	165.06%	123.16%	114.89%	113.62%	100.00%	-
EY	1.25	1.53	1.43	1.91	2.05	2.07	2.36	-10.04%
YoY %	-18.30%	6.99%	-25.13%	-6.83%	-0.97%	-12.29%	-	-
Horiz. %	52.97%	64.83%	60.59%	80.93%	86.86%	87.71%	100.00%	-
DY	0.86	3.16	1.46	1.83	2.09	2.11	2.35	-15.41%
YoY %	-72.78%	116.44%	-20.22%	-12.44%	-0.95%	-10.21%	-	-
Horiz. %	36.60%	134.47%	62.13%	77.87%	88.94%	89.79%	100.00%	-
P/NAPS	1.34	1.38	1.30	1.32	1.38	1.28	1.08	3.65%
YoY %	-2.90%	6.15%	-1.52%	-4.35%	7.81%	18.52%	-	-
Horiz. %	124.07%	127.78%	120.37%	122.22%	127.78%	118.52%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 14:50:00

EMA 5

5 Mins

SELL

2024-05-03 14:45:00

ADX

5 Mins

SELL

2024-05-03 14:40:00

EMA 5

10 Mins

SELL

2024-05-03 14:40:00

ADX

10 Mins

SELL

2024-05-03 12:20:00

EMA 5

10 Mins

BUY

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

370

YTLPOWR

YTL POWER INTERNATIONAL BHD

367

MPI

MALAYSIAN PACIFIC INDUSTRIES

338

HLIND

HONG LEONG INDUSTRIES BHD

334

MYEG

MY E.G. SERVICES BHD

301

DNEX

DAGANG NEXCHANGE BERHAD

240

CAPITALA

CAPITAL A BERHAD

237

PBBANK

PUBLIC BANK BHD

230

YTL

YTL CORPORATION BHD

228

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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