[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 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