[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2006 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
10-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 11.48%
YoY- -49.71%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 79,644 83,189 79,313 71,292 75,880 94,969 98,792 -13.36%
PBT 42,552 32,735 34,056 29,646 28,452 48,720 54,044 -14.72%
Tax -11,828 -10,239 -9,994 -8,046 -9,076 -14,029 -15,329 -15.86%
NP 30,724 22,496 24,061 21,600 19,376 34,691 38,714 -14.26%
-
NP to SH 30,724 22,496 24,061 21,600 19,376 34,691 38,714 -14.26%
-
Tax Rate 27.80% 31.28% 29.35% 27.14% 31.90% 28.80% 28.36% -
Total Cost 48,920 60,693 55,252 49,692 56,504 60,278 60,077 -12.78%
-
Net Worth 448,438 438,233 435,404 438,207 437,875 421,893 433,103 2.34%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div 54,799 - 36,511 - 54,734 29,812 39,701 23.94%
Div Payout % 178.36% - 151.75% - 282.49% 85.94% 102.55% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 448,438 438,233 435,404 438,207 437,875 421,893 433,103 2.34%
NOSH 91,331 91,298 91,279 91,293 91,224 90,341 90,229 0.81%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 38.58% 27.04% 30.34% 30.30% 25.54% 36.53% 39.19% -
ROE 6.85% 5.13% 5.53% 4.93% 4.42% 8.22% 8.94% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 87.20 91.12 86.89 78.09 83.18 105.12 109.49 -14.06%
EPS 33.64 24.64 26.36 23.66 21.24 38.40 42.91 -14.96%
DPS 60.00 0.00 40.00 0.00 60.00 33.00 44.00 22.94%
NAPS 4.91 4.80 4.77 4.80 4.80 4.67 4.80 1.52%
Adjusted Per Share Value based on latest NOSH - 91,349
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 87.17 91.05 86.81 78.03 83.05 103.95 108.13 -13.36%
EPS 33.63 24.62 26.34 23.64 21.21 37.97 42.37 -14.26%
DPS 59.98 0.00 39.96 0.00 59.91 32.63 43.45 23.95%
NAPS 4.9083 4.7966 4.7657 4.7963 4.7927 4.6178 4.7405 2.34%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 5.45 5.40 5.30 5.05 4.98 4.98 4.82 -
P/RPS 6.25 5.93 6.10 6.47 5.99 4.74 4.40 26.33%
P/EPS 16.20 21.92 20.11 21.34 23.45 12.97 11.23 27.64%
EY 6.17 4.56 4.97 4.69 4.27 7.71 8.90 -21.65%
DY 11.01 0.00 7.55 0.00 12.05 6.63 9.13 13.28%
P/NAPS 1.11 1.13 1.11 1.05 1.04 1.07 1.00 7.19%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 26/01/07 31/10/06 27/07/06 10/04/06 26/01/06 28/10/05 28/07/05 -
Price 5.60 5.60 5.30 5.05 5.05 5.00 5.00 -
P/RPS 6.42 6.15 6.10 6.47 6.07 4.76 4.57 25.40%
P/EPS 16.65 22.73 20.11 21.34 23.78 13.02 11.65 26.85%
EY 6.01 4.40 4.97 4.69 4.21 7.68 8.58 -21.11%
DY 10.71 0.00 7.55 0.00 11.88 6.60 8.80 13.97%
P/NAPS 1.14 1.17 1.11 1.05 1.05 1.07 1.04 6.30%

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