[CHINTEK] YoY Quarter Result on 31-May-2012 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jul-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

31-May-2012 [#3]

Profit Trend

QoQ- 47.76%

YoY- -43.88%

Quarter Report

Third quarter 31.5.2012.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Quarter Result
Revenue	31,893	29,707	25,574	29,433	45,043	29,620	28,372	1.96%
YoY %	7.36%	16.16%	-13.11%	-34.66%	52.07%	4.40%	-	-
Horiz. %	112.41%	104.71%	90.14%	103.74%	158.76%	104.40%	100.00%	-
PBT	11,207	12,349	5,102	17,440	30,791	14,443	17,785	-7.40%
YoY %	-9.25%	142.04%	-70.75%	-43.36%	113.19%	-18.79%	-	-
Horiz. %	63.01%	69.43%	28.69%	98.06%	173.13%	81.21%	100.00%	-
Tax	-1,457	-2,691	-1,560	-3,868	-6,607	-3,553	-3,491	-13.54%
YoY %	45.86%	-72.50%	59.67%	41.46%	-85.96%	-1.78%	-	-
Horiz. %	41.74%	77.08%	44.69%	110.80%	189.26%	101.78%	100.00%	-
NP	9,750	9,658	3,542	13,572	24,184	10,890	14,294	-6.17%
YoY %	0.95%	172.67%	-73.90%	-43.88%	122.08%	-23.81%	-	-
Horiz. %	68.21%	67.57%	24.78%	94.95%	169.19%	76.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,750	9,658	3,542	13,572	24,184	10,890	14,294	-6.17%
YoY %	0.95%	172.67%	-73.90%	-43.88%	122.08%	-23.81%	-	-
Horiz. %	68.21%	67.57%	24.78%	94.95%	169.19%	76.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.00%	21.79%	30.58%	22.18%	21.46%	24.60%	19.63%	-
YoY %	-40.34%	-28.74%	37.87%	3.36%	-12.76%	25.32%	-	-
Horiz. %	66.23%	111.00%	155.78%	112.99%	109.32%	125.32%	100.00%	-
Total Cost	22,143	20,049	22,032	15,861	20,859	18,730	14,078	7.83%
YoY %	10.44%	-9.00%	38.91%	-23.96%	11.37%	33.04%	-	-
Horiz. %	157.29%	142.41%	156.50%	112.67%	148.17%	133.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	645,022	621,268	624,009	618,527	595,692	549,981	520,612	3.63%
YoY %	3.82%	-0.44%	0.89%	3.83%	8.31%	5.64%	-	-
Horiz. %	123.90%	119.33%	119.86%	118.81%	114.42%	105.64%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Dividend
Div	7,309	10,963	11,877	21,927	27,409	21,926	19,180	-14.84%
YoY %	-33.33%	-7.70%	-45.83%	-20.00%	25.01%	14.32%	-	-
Horiz. %	38.11%	57.16%	61.92%	114.32%	142.90%	114.32%	100.00%	-
Div Payout %	74.96%	113.52%	335.32%	161.56%	113.34%	201.34%	134.19%	-
YoY %	-33.97%	-66.15%	107.55%	42.54%	-43.71%	50.04%	-	-
Horiz. %	55.86%	84.60%	249.88%	120.40%	84.46%	150.04%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Equity
Net Worth	645,022	621,268	624,009	618,527	595,692	549,981	520,612	3.63%
YoY %	3.82%	-0.44%	0.89%	3.83%	8.31%	5.64%	-	-
Horiz. %	123.90%	119.33%	119.86%	118.81%	114.42%	105.64%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,363	91,359	91,335	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	100.03%	100.03%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Ratio Analysis
NP Margin	30.57%	32.51%	13.85%	46.11%	53.69%	36.77%	50.38%	-
YoY %	-5.97%	134.73%	-69.96%	-14.12%	46.02%	-27.01%	-	-
Horiz. %	60.68%	64.53%	27.49%	91.52%	106.57%	72.99%	100.00%	-
ROE	1.51%	1.55%	0.57%	2.19%	4.06%	1.98%	2.75%	-
YoY %	-2.58%	171.93%	-73.97%	-46.06%	105.05%	-28.00%	-	-
Horiz. %	54.91%	56.36%	20.73%	79.64%	147.64%	72.00%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Per Share
RPS	34.91	32.52	27.99	32.22	49.30	32.42	31.06	1.96%
YoY %	7.35%	16.18%	-13.13%	-34.65%	52.07%	4.38%	-	-
Horiz. %	112.40%	104.70%	90.12%	103.73%	158.73%	104.38%	100.00%	-
EPS	10.67	10.57	3.88	14.86	26.47	11.92	15.65	-6.18%
YoY %	0.95%	172.42%	-73.89%	-43.86%	122.06%	-23.83%	-	-
Horiz. %	68.18%	67.54%	24.79%	94.95%	169.14%	76.17%	100.00%	-
DPS	8.00	12.00	13.00	24.00	30.00	24.00	21.00	-14.85%
YoY %	-33.33%	-7.69%	-45.83%	-20.00%	25.00%	14.29%	-	-
Horiz. %	38.10%	57.14%	61.90%	114.29%	142.86%	114.29%	100.00%	-
NAPS	7.06	6.80	6.83	6.77	6.52	6.02	5.70	3.62%
YoY %	3.82%	-0.44%	0.89%	3.83%	8.31%	5.61%	-	-
Horiz. %	123.86%	119.30%	119.82%	118.77%	114.39%	105.61%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	34.91	32.52	27.99	32.22	49.30	32.42	31.05	1.97%
YoY %	7.35%	16.18%	-13.13%	-34.65%	52.07%	4.41%	-	-
Horiz. %	112.43%	104.73%	90.14%	103.77%	158.78%	104.41%	100.00%	-
EPS	10.67	10.57	3.88	14.86	26.47	11.92	15.65	-6.18%
YoY %	0.95%	172.42%	-73.89%	-43.86%	122.06%	-23.83%	-	-
Horiz. %	68.18%	67.54%	24.79%	94.95%	169.14%	76.17%	100.00%	-
DPS	8.00	12.00	13.00	24.00	30.00	24.00	20.99	-14.84%
YoY %	-33.33%	-7.69%	-45.83%	-20.00%	25.00%	14.34%	-	-
Horiz. %	38.11%	57.17%	61.93%	114.34%	142.93%	114.34%	100.00%	-
NAPS	7.06	6.80	6.83	6.77	6.5201	6.0197	5.6983	3.63%
YoY %	3.82%	-0.44%	0.89%	3.83%	8.31%	5.64%	-	-
Horiz. %	123.90%	119.33%	119.86%	118.81%	114.42%	105.64%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/15	30/05/14	31/05/13	31/05/12	31/05/11	31/05/10	29/05/09	-
Price	9.25	9.85	9.10	8.90	8.63	7.50	6.60	-
P/RPS	26.50	30.29	32.51	27.63	17.50	23.13	21.25	3.74%
YoY %	-12.51%	-6.83%	17.66%	57.89%	-24.34%	8.85%	-	-
Horiz. %	124.71%	142.54%	152.99%	130.02%	82.35%	108.85%	100.00%	-
P/EPS	86.68	93.18	234.73	59.91	32.60	62.92	42.17	12.75%
YoY %	-6.98%	-60.30%	291.80%	83.77%	-48.19%	49.21%	-	-
Horiz. %	205.55%	220.96%	556.63%	142.07%	77.31%	149.21%	100.00%	-
EY	1.15	1.07	0.43	1.67	3.07	1.59	2.37	-11.34%
YoY %	7.48%	148.84%	-74.25%	-45.60%	93.08%	-32.91%	-	-
Horiz. %	48.52%	45.15%	18.14%	70.46%	129.54%	67.09%	100.00%	-
DY	0.86	1.22	1.43	2.70	3.48	3.20	3.18	-19.57%
YoY %	-29.51%	-14.69%	-47.04%	-22.41%	8.75%	0.63%	-	-
Horiz. %	27.04%	38.36%	44.97%	84.91%	109.43%	100.63%	100.00%	-
P/NAPS	1.31	1.45	1.33	1.31	1.32	1.25	1.16	2.04%
YoY %	-9.66%	9.02%	1.53%	-0.76%	5.60%	7.76%	-	-
Horiz. %	112.93%	125.00%	114.66%	112.93%	113.79%	107.76%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Price Multiplier on Announcement Date
Date	30/07/15	24/07/14	31/07/13	30/07/12	29/07/11	30/07/10	31/07/09	-
Price	8.82	9.75	9.05	9.15	8.63	7.91	7.30	-
P/RPS	25.27	29.99	32.33	28.40	17.50	24.40	23.50	1.21%
YoY %	-15.74%	-7.24%	13.84%	62.29%	-28.28%	3.83%	-	-
Horiz. %	107.53%	127.62%	137.57%	120.85%	74.47%	103.83%	100.00%	-
P/EPS	82.65	92.23	233.44	61.60	32.60	66.36	46.65	9.99%
YoY %	-10.39%	-60.49%	278.96%	88.96%	-50.87%	42.25%	-	-
Horiz. %	177.17%	197.71%	500.41%	132.05%	69.88%	142.25%	100.00%	-
EY	1.21	1.08	0.43	1.62	3.07	1.51	2.14	-9.06%
YoY %	12.04%	151.16%	-73.46%	-47.23%	103.31%	-29.44%	-	-
Horiz. %	56.54%	50.47%	20.09%	75.70%	143.46%	70.56%	100.00%	-
DY	0.91	1.23	1.44	2.62	3.48	3.03	2.88	-17.46%
YoY %	-26.02%	-14.58%	-45.04%	-24.71%	14.85%	5.21%	-	-
Horiz. %	31.60%	42.71%	50.00%	90.97%	120.83%	105.21%	100.00%	-
P/NAPS	1.25	1.43	1.33	1.35	1.32	1.31	1.28	-0.39%
YoY %	-12.59%	7.52%	-1.48%	2.27%	0.76%	2.34%	-	-
Horiz. %	97.66%	111.72%	103.91%	105.47%	103.12%	102.34%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos