[CHINTEK] YoY TTM Result on 30-Nov-2013 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

23-Jan-2014

Admission Sponsor

Sponsor

Financial Year

31-Aug-2014

Quarter

30-Nov-2013 [#1]

Profit Trend

QoQ- 6.91%

YoY- -45.6%

Quarter Report

1st quarter 30.11.2013.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
TTM Result
Revenue	126,789	104,099	111,673	107,816	116,371	144,814	112,789	1.96%
YoY %	21.80%	-6.78%	3.58%	-7.35%	-19.64%	28.39%	-	-
Horiz. %	112.41%	92.30%	99.01%	95.59%	103.18%	128.39%	100.00%	-
PBT	33,868	31,617	42,290	36,209	64,067	94,926	63,210	-9.86%
YoY %	7.12%	-25.24%	16.79%	-43.48%	-32.51%	50.18%	-	-
Horiz. %	53.58%	50.02%	66.90%	57.28%	101.36%	150.18%	100.00%	-
Tax	-6,370	-5,771	-8,959	-9,576	-15,107	-19,768	-14,575	-12.87%
YoY %	-10.38%	35.58%	6.44%	36.61%	23.58%	-35.63%	-	-
Horiz. %	43.70%	39.60%	61.47%	65.70%	103.65%	135.63%	100.00%	-
NP	27,498	25,846	33,331	26,633	48,960	75,158	48,635	-9.05%
YoY %	6.39%	-22.46%	25.15%	-45.60%	-34.86%	54.53%	-	-
Horiz. %	56.54%	53.14%	68.53%	54.76%	100.67%	154.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,498	25,846	33,331	26,633	48,960	75,158	48,635	-9.05%
YoY %	6.39%	-22.46%	25.15%	-45.60%	-34.86%	54.53%	-	-
Horiz. %	56.54%	53.14%	68.53%	54.76%	100.67%	154.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.81%	18.25%	21.18%	26.45%	23.58%	20.82%	23.06%	-
YoY %	3.07%	-13.83%	-19.92%	12.17%	13.26%	-9.71%	-	-
Horiz. %	81.57%	79.14%	91.85%	114.70%	102.25%	90.29%	100.00%	-
Total Cost	99,291	78,253	78,342	81,183	67,411	69,656	64,154	7.54%
YoY %	26.88%	-0.11%	-3.50%	20.43%	-3.22%	8.58%	-	-
Horiz. %	154.77%	121.98%	122.12%	126.54%	105.08%	108.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	677,913	652,331	633,145	630,404	625,836	607,676	571,019	2.89%
YoY %	3.92%	3.03%	0.43%	0.73%	2.99%	6.42%	-	-
Horiz. %	118.72%	114.24%	110.88%	110.40%	109.60%	106.42%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	15,531	14,618	18,272	39,286	33,804	42,029	38,371	-13.98%
YoY %	6.25%	-20.00%	-53.49%	16.22%	-19.57%	9.53%	-	-
Horiz. %	40.48%	38.10%	47.62%	102.38%	88.10%	109.53%	100.00%	-
Div Payout %	56.48%	56.56%	54.82%	147.51%	69.04%	55.92%	78.90%	-
YoY %	-0.14%	3.17%	-62.84%	113.66%	23.46%	-29.13%	-	-
Horiz. %	71.58%	71.69%	69.48%	186.96%	87.50%	70.87%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	677,913	652,331	633,145	630,404	625,836	607,676	571,019	2.89%
YoY %	3.92%	3.03%	0.43%	0.73%	2.99%	6.42%	-	-
Horiz. %	118.72%	114.24%	110.88%	110.40%	109.60%	106.42%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,363	91,379	91,363	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.02%	0.02%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.02%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	21.69%	24.83%	29.85%	24.70%	42.07%	51.90%	43.12%	-
YoY %	-12.65%	-16.82%	20.85%	-41.29%	-18.94%	20.36%	-	-
Horiz. %	50.30%	57.58%	69.23%	57.28%	97.56%	120.36%	100.00%	-
ROE	4.06%	3.96%	5.26%	4.22%	7.82%	12.37%	8.52%	-
YoY %	2.53%	-24.71%	24.64%	-46.04%	-36.78%	45.19%	-	-
Horiz. %	47.65%	46.48%	61.74%	49.53%	91.78%	145.19%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	138.78	113.94	122.23	118.01	127.37	158.47	123.45	1.96%
YoY %	21.80%	-6.78%	3.58%	-7.35%	-19.63%	28.37%	-	-
Horiz. %	112.42%	92.30%	99.01%	95.59%	103.18%	128.37%	100.00%	-
EPS	30.10	28.29	36.48	29.15	53.59	82.25	53.23	-9.05%
YoY %	6.40%	-22.45%	25.15%	-45.61%	-34.84%	54.52%	-	-
Horiz. %	56.55%	53.15%	68.53%	54.76%	100.68%	154.52%	100.00%	-
DPS	17.00	16.00	20.00	43.00	37.00	46.00	42.00	-13.98%
YoY %	6.25%	-20.00%	-53.49%	16.22%	-19.57%	9.52%	-	-
Horiz. %	40.48%	38.10%	47.62%	102.38%	88.10%	109.52%	100.00%	-
NAPS	7.42	7.14	6.93	6.90	6.85	6.65	6.25	2.89%
YoY %	3.92%	3.03%	0.43%	0.73%	3.01%	6.40%	-	-
Horiz. %	118.72%	114.24%	110.88%	110.40%	109.60%	106.40%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	138.78	113.94	122.23	118.01	127.37	158.50	123.45	1.96%
YoY %	21.80%	-6.78%	3.58%	-7.35%	-19.64%	28.39%	-	-
Horiz. %	112.42%	92.30%	99.01%	95.59%	103.18%	128.39%	100.00%	-
EPS	30.10	28.29	36.48	29.15	53.59	82.26	53.23	-9.05%
YoY %	6.40%	-22.45%	25.15%	-45.61%	-34.85%	54.54%	-	-
Horiz. %	56.55%	53.15%	68.53%	54.76%	100.68%	154.54%	100.00%	-
DPS	17.00	16.00	20.00	43.00	37.00	46.00	42.00	-13.98%
YoY %	6.25%	-20.00%	-53.49%	16.22%	-19.57%	9.52%	-	-
Horiz. %	40.48%	38.10%	47.62%	102.38%	88.10%	109.52%	100.00%	-
NAPS	7.42	7.14	6.93	6.90	6.85	6.6512	6.25	2.89%
YoY %	3.92%	3.03%	0.43%	0.73%	2.99%	6.42%	-	-
Horiz. %	118.72%	114.24%	110.88%	110.40%	109.60%	106.42%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	7.60	8.10	9.59	9.55	8.99	8.41	8.52	-
P/RPS	5.48	7.11	7.85	8.09	7.06	5.31	6.90	-3.76%
YoY %	-22.93%	-9.43%	-2.97%	14.59%	32.96%	-23.04%	-	-
Horiz. %	79.42%	103.04%	113.77%	117.25%	102.32%	76.96%	100.00%	-
P/EPS	25.25	28.63	26.29	32.76	16.78	10.23	16.01	7.88%
YoY %	-11.81%	8.90%	-19.75%	95.23%	64.03%	-36.10%	-	-
Horiz. %	157.71%	178.83%	164.21%	204.62%	104.81%	63.90%	100.00%	-
EY	3.96	3.49	3.80	3.05	5.96	9.78	6.25	-7.31%
YoY %	13.47%	-8.16%	24.59%	-48.83%	-39.06%	56.48%	-	-
Horiz. %	63.36%	55.84%	60.80%	48.80%	95.36%	156.48%	100.00%	-
DY	2.24	1.98	2.09	4.50	4.12	5.47	4.93	-12.30%
YoY %	13.13%	-5.26%	-53.56%	9.22%	-24.68%	10.95%	-	-
Horiz. %	45.44%	40.16%	42.39%	91.28%	83.57%	110.95%	100.00%	-
P/NAPS	1.02	1.13	1.38	1.38	1.31	1.26	1.36	-4.67%
YoY %	-9.73%	-18.12%	0.00%	5.34%	3.97%	-7.35%	-	-
Horiz. %	75.00%	83.09%	101.47%	101.47%	96.32%	92.65%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	23/01/17	27/01/16	28/01/15	23/01/14	30/01/13	30/01/12	27/01/11	-
Price	7.80	7.70	9.28	9.50	8.88	8.75	8.62	-
P/RPS	5.62	6.76	7.59	8.05	6.97	5.52	6.98	-3.54%
YoY %	-16.86%	-10.94%	-5.71%	15.49%	26.27%	-20.92%	-	-
Horiz. %	80.52%	96.85%	108.74%	115.33%	99.86%	79.08%	100.00%	-
P/EPS	25.92	27.22	25.44	32.59	16.57	10.64	16.19	8.15%
YoY %	-4.78%	7.00%	-21.94%	96.68%	55.73%	-34.28%	-	-
Horiz. %	160.10%	168.13%	157.13%	201.30%	102.35%	65.72%	100.00%	-
EY	3.86	3.67	3.93	3.07	6.03	9.40	6.18	-7.53%
YoY %	5.18%	-6.62%	28.01%	-49.09%	-35.85%	52.10%	-	-
Horiz. %	62.46%	59.39%	63.59%	49.68%	97.57%	152.10%	100.00%	-
DY	2.18	2.08	2.16	4.53	4.17	5.26	4.87	-12.52%
YoY %	4.81%	-3.70%	-52.32%	8.63%	-20.72%	8.01%	-	-
Horiz. %	44.76%	42.71%	44.35%	93.02%	85.63%	108.01%	100.00%	-
P/NAPS	1.05	1.08	1.34	1.38	1.30	1.32	1.38	-4.44%
YoY %	-2.78%	-19.40%	-2.90%	6.15%	-1.52%	-4.35%	-	-
Horiz. %	76.09%	78.26%	97.10%	100.00%	94.20%	95.65%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 14:50:00

EMA 5

5 Mins

SELL

2024-05-03 14:45:00

ADX

5 Mins

SELL

2024-05-03 14:40:00

EMA 5

10 Mins

SELL

2024-05-03 14:40:00

ADX

10 Mins

SELL

2024-05-03 12:20:00

EMA 5

10 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

PTRANS

PERAK TRANSIT BERHAD

374

YTLPOWR

YTL POWER INTERNATIONAL BHD

370

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

HLIND

HONG LEONG INDUSTRIES BHD

340

MYEG

MY E.G. SERVICES BHD

304

DNEX

DAGANG NEXCHANGE BERHAD

239

CAPITALA

CAPITAL A BERHAD

236

YTL

YTL CORPORATION BHD

229

PBBANK

PUBLIC BANK BHD

228

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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