[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2007 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- -8.53%
YoY- 30.11%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 132,832 91,021 84,173 73,302 79,644 83,189 79,313 40.98%
PBT 99,172 53,052 46,002 38,152 42,552 32,735 34,056 103.78%
Tax -21,448 -12,388 -11,838 -10,048 -11,828 -10,239 -9,994 66.30%
NP 77,724 40,664 34,164 28,104 30,724 22,496 24,061 118.36%
-
NP to SH 77,724 40,664 34,164 28,104 30,724 22,496 24,061 118.36%
-
Tax Rate 21.63% 23.35% 25.73% 26.34% 27.80% 31.28% 29.35% -
Total Cost 55,108 50,357 50,009 45,198 48,920 60,693 55,252 -0.17%
-
Net Worth 475,954 459,537 456,737 446,776 448,438 438,233 435,404 6.11%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div 91,354 - 45,064 - 54,799 - 36,511 84.20%
Div Payout % 117.54% - 131.91% - 178.36% - 151.75% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 475,954 459,537 456,737 446,776 448,438 438,233 435,404 6.11%
NOSH 91,354 91,359 91,347 91,365 91,331 91,298 91,279 0.05%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 58.51% 44.68% 40.59% 38.34% 38.58% 27.04% 30.34% -
ROE 16.33% 8.85% 7.48% 6.29% 6.85% 5.13% 5.53% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 145.40 99.63 92.15 80.23 87.20 91.12 86.89 40.90%
EPS 85.08 44.51 37.40 30.76 33.64 24.64 26.36 118.24%
DPS 100.00 0.00 49.33 0.00 60.00 0.00 40.00 84.09%
NAPS 5.21 5.03 5.00 4.89 4.91 4.80 4.77 6.05%
Adjusted Per Share Value based on latest NOSH - 91,406
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 145.39 99.63 92.13 80.23 87.17 91.05 86.81 40.98%
EPS 85.07 44.51 37.39 30.76 33.63 24.62 26.34 118.33%
DPS 99.99 0.00 49.33 0.00 59.98 0.00 39.96 84.20%
NAPS 5.2095 5.0298 4.9992 4.8901 4.9083 4.7966 4.7657 6.10%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 6.30 5.60 6.00 5.70 5.45 5.40 5.30 -
P/RPS 4.33 5.62 6.51 7.10 6.25 5.93 6.10 -20.40%
P/EPS 7.40 12.58 16.04 18.53 16.20 21.92 20.11 -48.61%
EY 13.50 7.95 6.23 5.40 6.17 4.56 4.97 94.56%
DY 15.87 0.00 8.22 0.00 11.01 0.00 7.55 64.01%
P/NAPS 1.21 1.11 1.20 1.17 1.11 1.13 1.11 5.91%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 31/01/08 30/10/07 27/07/07 27/04/07 26/01/07 31/10/06 27/07/06 -
Price 7.45 6.10 5.90 6.10 5.60 5.60 5.30 -
P/RPS 5.12 6.12 6.40 7.60 6.42 6.15 6.10 -11.01%
P/EPS 8.76 13.70 15.78 19.83 16.65 22.73 20.11 -42.50%
EY 11.42 7.30 6.34 5.04 6.01 4.40 4.97 74.04%
DY 13.42 0.00 8.36 0.00 10.71 0.00 7.55 46.68%
P/NAPS 1.43 1.21 1.18 1.25 1.14 1.17 1.11 18.37%

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