[CHINTEK] YoY TTM Result on 28-Feb-2013 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -17.67%
YoY- -42.83%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 101,157 106,485 111,522 108,877 144,107 118,745 111,066 -1.54%
PBT 20,683 38,288 38,267 53,401 90,517 66,802 67,269 -17.83%
Tax -4,091 -7,288 -10,324 -13,091 -20,002 -14,481 -13,497 -18.02%
NP 16,592 31,000 27,943 40,310 70,515 52,321 53,772 -17.78%
-
NP to SH 16,592 31,000 27,943 40,310 70,515 52,321 53,772 -17.78%
-
Tax Rate 19.78% 19.03% 26.98% 24.51% 22.10% 21.68% 20.06% -
Total Cost 84,565 75,485 83,579 68,567 73,592 66,424 57,294 6.69%
-
Net Worth 637,713 629,491 610,304 620,354 605,021 572,665 542,734 2.72%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 7,311 18,272 39,286 33,804 42,029 38,371 33,797 -22.50%
Div Payout % 44.06% 58.94% 140.59% 83.86% 59.60% 73.34% 62.85% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 637,713 629,491 610,304 620,354 605,021 572,665 542,734 2.72%
NOSH 91,363 91,363 91,363 91,363 91,393 91,334 91,369 -0.00%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 16.40% 29.11% 25.06% 37.02% 48.93% 44.06% 48.41% -
ROE 2.60% 4.92% 4.58% 6.50% 11.65% 9.14% 9.91% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 110.72 116.55 122.06 119.17 157.68 130.01 121.56 -1.54%
EPS 18.16 33.93 30.58 44.12 77.16 57.29 58.85 -17.78%
DPS 8.00 20.00 43.00 37.00 46.00 42.00 37.00 -22.50%
NAPS 6.98 6.89 6.68 6.79 6.62 6.27 5.94 2.72%
Adjusted Per Share Value based on latest NOSH - 91,363
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 110.72 116.55 122.06 119.17 157.73 129.97 121.57 -1.54%
EPS 18.16 33.93 30.58 44.12 77.18 57.27 58.86 -17.78%
DPS 8.00 20.00 43.00 37.00 46.00 42.00 36.99 -22.50%
NAPS 6.98 6.89 6.68 6.79 6.6222 6.268 5.9404 2.72%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 7.77 9.28 9.60 8.91 9.00 8.70 7.54 -
P/RPS 7.02 7.96 7.86 7.48 5.71 6.69 6.20 2.08%
P/EPS 42.79 27.35 31.39 20.19 11.66 15.19 12.81 22.24%
EY 2.34 3.66 3.19 4.95 8.57 6.58 7.81 -18.18%
DY 1.03 2.16 4.48 4.15 5.11 4.83 4.91 -22.89%
P/NAPS 1.11 1.35 1.44 1.31 1.36 1.39 1.27 -2.21%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/04/16 29/04/15 23/04/14 29/04/13 27/04/12 29/04/11 29/04/10 -
Price 8.00 9.26 9.70 9.10 9.00 8.48 7.70 -
P/RPS 7.23 7.94 7.95 7.64 5.71 6.52 6.33 2.23%
P/EPS 44.05 27.29 31.72 20.63 11.66 14.80 13.08 22.40%
EY 2.27 3.66 3.15 4.85 8.57 6.76 7.64 -18.29%
DY 1.00 2.16 4.43 4.07 5.11 4.95 4.81 -23.01%
P/NAPS 1.15 1.34 1.45 1.34 1.36 1.35 1.30 -2.02%

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