[CHINTEK] YoY TTM Result on 30-Nov-2012 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jan-2013

Admission Sponsor

Sponsor

Financial Year

31-Aug-2013

Quarter

30-Nov-2012 [#1]

Profit Trend

QoQ- -7.05%

YoY- -34.86%

Quarter Report

1st quarter 30.11.2012.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
TTM Result
Revenue	104,099	111,673	107,816	116,371	144,814	112,789	109,942	-0.90%
YoY %	-6.78%	3.58%	-7.35%	-19.64%	28.39%	2.59%	-	-
Horiz. %	94.69%	101.57%	98.07%	105.85%	131.72%	102.59%	100.00%	-
PBT	31,617	42,290	36,209	64,067	94,926	63,210	60,708	-10.29%
YoY %	-25.24%	16.79%	-43.48%	-32.51%	50.18%	4.12%	-	-
Horiz. %	52.08%	69.66%	59.64%	105.53%	156.36%	104.12%	100.00%	-
Tax	-5,771	-8,959	-9,576	-15,107	-19,768	-14,575	-12,802	-12.43%
YoY %	35.58%	6.44%	36.61%	23.58%	-35.63%	-13.85%	-	-
Horiz. %	45.08%	69.98%	74.80%	118.00%	154.41%	113.85%	100.00%	-
NP	25,846	33,331	26,633	48,960	75,158	48,635	47,906	-9.76%
YoY %	-22.46%	25.15%	-45.60%	-34.86%	54.53%	1.52%	-	-
Horiz. %	53.95%	69.58%	55.59%	102.20%	156.89%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,846	33,331	26,633	48,960	75,158	48,635	47,906	-9.76%
YoY %	-22.46%	25.15%	-45.60%	-34.86%	54.53%	1.52%	-	-
Horiz. %	53.95%	69.58%	55.59%	102.20%	156.89%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.25%	21.18%	26.45%	23.58%	20.82%	23.06%	21.09%	-
YoY %	-13.83%	-19.92%	12.17%	13.26%	-9.71%	9.34%	-	-
Horiz. %	86.53%	100.43%	125.41%	111.81%	98.72%	109.34%	100.00%	-
Total Cost	78,253	78,342	81,183	67,411	69,656	64,154	62,036	3.94%
YoY %	-0.11%	-3.50%	20.43%	-3.22%	8.58%	3.41%	-	-
Horiz. %	126.14%	126.28%	130.86%	108.66%	112.28%	103.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	652,331	633,145	630,404	625,836	607,676	571,019	541,752	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	14,618	18,272	39,286	33,804	42,029	38,371	33,797	-13.03%
YoY %	-20.00%	-53.49%	16.22%	-19.57%	9.53%	13.53%	-	-
Horiz. %	43.25%	54.06%	116.24%	100.02%	124.36%	113.53%	100.00%	-
Div Payout %	56.56%	54.82%	147.51%	69.04%	55.92%	78.90%	70.55%	-
YoY %	3.17%	-62.84%	113.66%	23.46%	-29.13%	11.84%	-	-
Horiz. %	80.17%	77.70%	209.09%	97.86%	79.26%	111.84%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	652,331	633,145	630,404	625,836	607,676	571,019	541,752	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,379	91,363	91,357	0.00%
YoY %	0.00%	0.00%	0.00%	-0.02%	0.02%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.02%	100.01%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	24.83%	29.85%	24.70%	42.07%	51.90%	43.12%	43.57%	-
YoY %	-16.82%	20.85%	-41.29%	-18.94%	20.36%	-1.03%	-	-
Horiz. %	56.99%	68.51%	56.69%	96.56%	119.12%	98.97%	100.00%	-
ROE	3.96%	5.26%	4.22%	7.82%	12.37%	8.52%	8.84%	-
YoY %	-24.71%	24.64%	-46.04%	-36.78%	45.19%	-3.62%	-	-
Horiz. %	44.80%	59.50%	47.74%	88.46%	139.93%	96.38%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	113.94	122.23	118.01	127.37	158.47	123.45	120.34	-0.90%
YoY %	-6.78%	3.58%	-7.35%	-19.63%	28.37%	2.58%	-	-
Horiz. %	94.68%	101.57%	98.06%	105.84%	131.69%	102.58%	100.00%	-
EPS	28.29	36.48	29.15	53.59	82.25	53.23	52.44	-9.77%
YoY %	-22.45%	25.15%	-45.61%	-34.84%	54.52%	1.51%	-	-
Horiz. %	53.95%	69.57%	55.59%	102.19%	156.85%	101.51%	100.00%	-
DPS	16.00	20.00	43.00	37.00	46.00	42.00	37.00	-13.03%
YoY %	-20.00%	-53.49%	16.22%	-19.57%	9.52%	13.51%	-	-
Horiz. %	43.24%	54.05%	116.22%	100.00%	124.32%	113.51%	100.00%	-
NAPS	7.14	6.93	6.90	6.85	6.65	6.25	5.93	3.14%
YoY %	3.03%	0.43%	0.73%	3.01%	6.40%	5.40%	-	-
Horiz. %	120.40%	116.86%	116.36%	115.51%	112.14%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	113.94	122.23	118.01	127.37	158.50	123.45	120.34	-0.90%
YoY %	-6.78%	3.58%	-7.35%	-19.64%	28.39%	2.58%	-	-
Horiz. %	94.68%	101.57%	98.06%	105.84%	131.71%	102.58%	100.00%	-
EPS	28.29	36.48	29.15	53.59	82.26	53.23	52.43	-9.76%
YoY %	-22.45%	25.15%	-45.61%	-34.85%	54.54%	1.53%	-	-
Horiz. %	53.96%	69.58%	55.60%	102.21%	156.89%	101.53%	100.00%	-
DPS	16.00	20.00	43.00	37.00	46.00	42.00	36.99	-13.03%
YoY %	-20.00%	-53.49%	16.22%	-19.57%	9.52%	13.54%	-	-
Horiz. %	43.25%	54.07%	116.25%	100.03%	124.36%	113.54%	100.00%	-
NAPS	7.14	6.93	6.90	6.85	6.6512	6.25	5.9297	3.14%
YoY %	3.03%	0.43%	0.73%	2.99%	6.42%	5.40%	-	-
Horiz. %	120.41%	116.87%	116.36%	115.52%	112.17%	105.40%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	-
Price	8.10	9.59	9.55	8.99	8.41	8.52	7.40	-
P/RPS	7.11	7.85	8.09	7.06	5.31	6.90	6.15	2.44%
YoY %	-9.43%	-2.97%	14.59%	32.96%	-23.04%	12.20%	-	-
Horiz. %	115.61%	127.64%	131.54%	114.80%	86.34%	112.20%	100.00%	-
P/EPS	28.63	26.29	32.76	16.78	10.23	16.01	14.11	12.51%
YoY %	8.90%	-19.75%	95.23%	64.03%	-36.10%	13.47%	-	-
Horiz. %	202.91%	186.32%	232.18%	118.92%	72.50%	113.47%	100.00%	-
EY	3.49	3.80	3.05	5.96	9.78	6.25	7.09	-11.13%
YoY %	-8.16%	24.59%	-48.83%	-39.06%	56.48%	-11.85%	-	-
Horiz. %	49.22%	53.60%	43.02%	84.06%	137.94%	88.15%	100.00%	-
DY	1.98	2.09	4.50	4.12	5.47	4.93	5.00	-14.30%
YoY %	-5.26%	-53.56%	9.22%	-24.68%	10.95%	-1.40%	-	-
Horiz. %	39.60%	41.80%	90.00%	82.40%	109.40%	98.60%	100.00%	-
P/NAPS	1.13	1.38	1.38	1.31	1.26	1.36	1.25	-1.66%
YoY %	-18.12%	0.00%	5.34%	3.97%	-7.35%	8.80%	-	-
Horiz. %	90.40%	110.40%	110.40%	104.80%	100.80%	108.80%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	27/01/16	28/01/15	23/01/14	30/01/13	30/01/12	27/01/11	28/01/10	-
Price	7.70	9.28	9.50	8.88	8.75	8.62	7.60	-
P/RPS	6.76	7.59	8.05	6.97	5.52	6.98	6.32	1.12%
YoY %	-10.94%	-5.71%	15.49%	26.27%	-20.92%	10.44%	-	-
Horiz. %	106.96%	120.09%	127.37%	110.28%	87.34%	110.44%	100.00%	-
P/EPS	27.22	25.44	32.59	16.57	10.64	16.19	14.49	11.07%
YoY %	7.00%	-21.94%	96.68%	55.73%	-34.28%	11.73%	-	-
Horiz. %	187.85%	175.57%	224.91%	114.35%	73.43%	111.73%	100.00%	-
EY	3.67	3.93	3.07	6.03	9.40	6.18	6.90	-9.98%
YoY %	-6.62%	28.01%	-49.09%	-35.85%	52.10%	-10.43%	-	-
Horiz. %	53.19%	56.96%	44.49%	87.39%	136.23%	89.57%	100.00%	-
DY	2.08	2.16	4.53	4.17	5.26	4.87	4.87	-13.21%
YoY %	-3.70%	-52.32%	8.63%	-20.72%	8.01%	0.00%	-	-
Horiz. %	42.71%	44.35%	93.02%	85.63%	108.01%	100.00%	100.00%	-
P/NAPS	1.08	1.34	1.38	1.30	1.32	1.38	1.28	-2.79%
YoY %	-19.40%	-2.90%	6.15%	-1.52%	-4.35%	7.81%	-	-
Horiz. %	84.38%	104.69%	107.81%	101.56%	103.12%	107.81%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:10:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-15 16:00:00

EMA 5

Hourly

BUY

2024-05-15 16:00:00

TURTLE SYSTEM 20

Hourly

BUY

2024-05-15 16:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-15 11:30:00

EMA 5

30 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

TOPGLOV

TOP GLOVE CORPORATION BHD

786

YTLPOWR

YTL POWER INTERNATIONAL BHD

591

MPI

MALAYSIAN PACIFIC INDUSTRIES

540

PTRANS

PERAK TRANSIT BERHAD

523

HLIND

HONG LEONG INDUSTRIES BHD

502

HARTA

HARTALEGA HOLDINGS BHD

492

GENTING

GENTING BHD

453

SENDAI

EVERSENDAI CORPORATION BERHAD

450

YTL

YTL CORPORATION BHD

415

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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