[CHINTEK] YoY TTM Result on 30-Nov-2010 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Jan-2011

Admission Sponsor

Sponsor

Financial Year

31-Aug-2011

Quarter

30-Nov-2010 [#1]

Profit Trend

QoQ- 3.74%

YoY- 1.52%

Quarter Report

Quarterly Report - 30.11.2010.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
TTM Result
Revenue	107,816	116,371	144,814	112,789	109,942	164,065	104,318	0.55%
YoY %	-7.35%	-19.64%	28.39%	2.59%	-32.99%	57.27%	-	-
Horiz. %	103.35%	111.55%	138.82%	108.12%	105.39%	157.27%	100.00%	-
PBT	36,209	64,067	94,926	63,210	60,708	115,979	67,207	-9.78%
YoY %	-43.48%	-32.51%	50.18%	4.12%	-47.66%	72.57%	-	-
Horiz. %	53.88%	95.33%	141.24%	94.05%	90.33%	172.57%	100.00%	-
Tax	-9,576	-15,107	-19,768	-14,575	-12,802	-24,882	-14,793	-6.98%
YoY %	36.61%	23.58%	-35.63%	-13.85%	48.55%	-68.20%	-	-
Horiz. %	64.73%	102.12%	133.63%	98.53%	86.54%	168.20%	100.00%	-
NP	26,633	48,960	75,158	48,635	47,906	91,097	52,414	-10.66%
YoY %	-45.60%	-34.86%	54.53%	1.52%	-47.41%	73.80%	-	-
Horiz. %	50.81%	93.41%	143.39%	92.79%	91.40%	173.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,633	48,960	75,158	48,635	47,906	91,097	52,414	-10.66%
YoY %	-45.60%	-34.86%	54.53%	1.52%	-47.41%	73.80%	-	-
Horiz. %	50.81%	93.41%	143.39%	92.79%	91.40%	173.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.45%	23.58%	20.82%	23.06%	21.09%	21.45%	22.01%	-
YoY %	12.17%	13.26%	-9.71%	9.34%	-1.68%	-2.54%	-	-
Horiz. %	120.17%	107.13%	94.59%	104.77%	95.82%	97.46%	100.00%	-
Total Cost	81,183	67,411	69,656	64,154	62,036	72,968	51,904	7.73%
YoY %	20.43%	-3.22%	8.58%	3.41%	-14.98%	40.58%	-	-
Horiz. %	156.41%	129.88%	134.20%	123.60%	119.52%	140.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	630,404	625,836	607,676	571,019	541,752	504,241	475,954	4.79%
YoY %	0.73%	2.99%	6.42%	5.40%	7.44%	5.94%	-	-
Horiz. %	132.45%	131.49%	127.68%	119.97%	113.82%	105.94%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	39,286	33,804	42,029	38,371	33,797	53,903	42,946	-1.47%
YoY %	16.22%	-19.57%	9.53%	13.53%	-37.30%	25.51%	-	-
Horiz. %	91.48%	78.71%	97.86%	89.35%	78.70%	125.51%	100.00%	-
Div Payout %	147.51%	69.04%	55.92%	78.90%	70.55%	59.17%	81.94%	-
YoY %	113.66%	23.46%	-29.13%	11.84%	19.23%	-27.79%	-	-
Horiz. %	180.02%	84.26%	68.25%	96.29%	86.10%	72.21%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	630,404	625,836	607,676	571,019	541,752	504,241	475,954	4.79%
YoY %	0.73%	2.99%	6.42%	5.40%	7.44%	5.94%	-	-
Horiz. %	132.45%	131.49%	127.68%	119.97%	113.82%	105.94%	100.00%	-
NOSH	91,363	91,363	91,379	91,363	91,357	91,348	91,354	0.00%
YoY %	0.00%	-0.02%	0.02%	0.01%	0.01%	-0.01%	-	-
Horiz. %	100.01%	100.01%	100.03%	100.01%	100.00%	99.99%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	24.70%	42.07%	51.90%	43.12%	43.57%	55.52%	50.24%	-
YoY %	-41.29%	-18.94%	20.36%	-1.03%	-21.52%	10.51%	-	-
Horiz. %	49.16%	83.74%	103.30%	85.83%	86.72%	110.51%	100.00%	-
ROE	4.22%	7.82%	12.37%	8.52%	8.84%	18.07%	11.01%	-
YoY %	-46.04%	-36.78%	45.19%	-3.62%	-51.08%	64.12%	-	-
Horiz. %	38.33%	71.03%	112.35%	77.38%	80.29%	164.12%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	118.01	127.37	158.47	123.45	120.34	179.60	114.19	0.54%
YoY %	-7.35%	-19.63%	28.37%	2.58%	-33.00%	57.28%	-	-
Horiz. %	103.35%	111.54%	138.78%	108.11%	105.39%	157.28%	100.00%	-
EPS	29.15	53.59	82.25	53.23	52.44	99.73	57.37	-10.66%
YoY %	-45.61%	-34.84%	54.52%	1.51%	-47.42%	73.84%	-	-
Horiz. %	50.81%	93.41%	143.37%	92.78%	91.41%	173.84%	100.00%	-
DPS	43.00	37.00	46.00	42.00	37.00	59.00	47.00	-1.47%
YoY %	16.22%	-19.57%	9.52%	13.51%	-37.29%	25.53%	-	-
Horiz. %	91.49%	78.72%	97.87%	89.36%	78.72%	125.53%	100.00%	-
NAPS	6.90	6.85	6.65	6.25	5.93	5.52	5.21	4.78%
YoY %	0.73%	3.01%	6.40%	5.40%	7.43%	5.95%	-	-
Horiz. %	132.44%	131.48%	127.64%	119.96%	113.82%	105.95%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	118.01	127.37	158.50	123.45	120.34	179.57	114.18	0.55%
YoY %	-7.35%	-19.64%	28.39%	2.58%	-32.98%	57.27%	-	-
Horiz. %	103.35%	111.55%	138.82%	108.12%	105.39%	157.27%	100.00%	-
EPS	29.15	53.59	82.26	53.23	52.43	99.71	57.37	-10.66%
YoY %	-45.61%	-34.85%	54.54%	1.53%	-47.42%	73.80%	-	-
Horiz. %	50.81%	93.41%	143.39%	92.78%	91.39%	173.80%	100.00%	-
DPS	43.00	37.00	46.00	42.00	36.99	59.00	47.01	-1.47%
YoY %	16.22%	-19.57%	9.52%	13.54%	-37.31%	25.51%	-	-
Horiz. %	91.47%	78.71%	97.85%	89.34%	78.69%	125.51%	100.00%	-
NAPS	6.90	6.85	6.6512	6.25	5.9297	5.5191	5.2095	4.79%
YoY %	0.73%	2.99%	6.42%	5.40%	7.44%	5.94%	-	-
Horiz. %	132.45%	131.49%	127.67%	119.97%	113.82%	105.94%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	-
Price	9.55	8.99	8.41	8.52	7.40	5.50	6.30	-
P/RPS	8.09	7.06	5.31	6.90	6.15	3.06	5.52	6.57%
YoY %	14.59%	32.96%	-23.04%	12.20%	100.98%	-44.57%	-	-
Horiz. %	146.56%	127.90%	96.20%	125.00%	111.41%	55.43%	100.00%	-
P/EPS	32.76	16.78	10.23	16.01	14.11	5.52	10.98	19.96%
YoY %	95.23%	64.03%	-36.10%	13.47%	155.62%	-49.73%	-	-
Horiz. %	298.36%	152.82%	93.17%	145.81%	128.51%	50.27%	100.00%	-
EY	3.05	5.96	9.78	6.25	7.09	18.13	9.11	-16.65%
YoY %	-48.83%	-39.06%	56.48%	-11.85%	-60.89%	99.01%	-	-
Horiz. %	33.48%	65.42%	107.35%	68.61%	77.83%	199.01%	100.00%	-
DY	4.50	4.12	5.47	4.93	5.00	10.73	7.46	-8.07%
YoY %	9.22%	-24.68%	10.95%	-1.40%	-53.40%	43.83%	-	-
Horiz. %	60.32%	55.23%	73.32%	66.09%	67.02%	143.83%	100.00%	-
P/NAPS	1.38	1.31	1.26	1.36	1.25	1.00	1.21	2.21%
YoY %	5.34%	3.97%	-7.35%	8.80%	25.00%	-17.36%	-	-
Horiz. %	114.05%	108.26%	104.13%	112.40%	103.31%	82.64%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	23/01/14	30/01/13	30/01/12	27/01/11	28/01/10	21/01/09	31/01/08	-
Price	9.50	8.88	8.75	8.62	7.60	5.95	7.45	-
P/RPS	8.05	6.97	5.52	6.98	6.32	3.31	6.52	3.57%
YoY %	15.49%	26.27%	-20.92%	10.44%	90.94%	-49.23%	-	-
Horiz. %	123.47%	106.90%	84.66%	107.06%	96.93%	50.77%	100.00%	-
P/EPS	32.59	16.57	10.64	16.19	14.49	5.97	12.98	16.56%
YoY %	96.68%	55.73%	-34.28%	11.73%	142.71%	-54.01%	-	-
Horiz. %	251.08%	127.66%	81.97%	124.73%	111.63%	45.99%	100.00%	-
EY	3.07	6.03	9.40	6.18	6.90	16.76	7.70	-14.19%
YoY %	-49.09%	-35.85%	52.10%	-10.43%	-58.83%	117.66%	-	-
Horiz. %	39.87%	78.31%	122.08%	80.26%	89.61%	217.66%	100.00%	-
DY	4.53	4.17	5.26	4.87	4.87	9.92	6.31	-5.36%
YoY %	8.63%	-20.72%	8.01%	0.00%	-50.91%	57.21%	-	-
Horiz. %	71.79%	66.09%	83.36%	77.18%	77.18%	157.21%	100.00%	-
P/NAPS	1.38	1.30	1.32	1.38	1.28	1.08	1.43	-0.59%
YoY %	6.15%	-1.52%	-4.35%	7.81%	18.52%	-24.48%	-	-
Horiz. %	96.50%	90.91%	92.31%	96.50%	89.51%	75.52%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

372

TOPGLOV

TOP GLOVE CORPORATION BHD

347

MBSB

MALAYSIA BUILDING SOCIETY BHD

344

DNEX

DAGANG NEXCHANGE BERHAD

336

NOTION

NOTION VTEC BHD

333

PTRANS

PERAK TRANSIT BERHAD

320

PBBANK

PUBLIC BANK BHD

314

HLIND

HONG LEONG INDUSTRIES BHD

310

MAYBANK

MALAYAN BANKING BHD

294

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

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