[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2010 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -14.78%
YoY- 43.65%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 123,984 111,443 109,658 105,248 118,600 112,266 109,594 8.56%
PBT 83,144 60,573 60,992 62,602 72,596 59,526 55,124 31.48%
Tax -18,532 -13,693 -13,752 -13,522 -15,004 -13,211 -13,288 24.80%
NP 64,612 46,880 47,240 49,080 57,592 46,315 41,836 33.57%
-
NP to SH 64,612 46,880 47,240 49,080 57,592 46,315 41,836 33.57%
-
Tax Rate 22.29% 22.61% 22.55% 21.60% 20.67% 22.19% 24.11% -
Total Cost 59,372 64,563 62,418 56,168 61,008 65,951 67,758 -8.42%
-
Net Worth 571,019 535,405 549,996 542,693 541,752 523,544 520,817 6.32%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 65,781 36,546 48,726 29,236 58,469 31,979 42,640 33.47%
Div Payout % 101.81% 77.96% 103.15% 59.57% 101.52% 69.05% 101.92% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 571,019 535,405 549,996 542,693 541,752 523,544 520,817 6.32%
NOSH 91,363 91,366 91,361 91,362 91,357 91,369 91,371 -0.00%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 52.11% 42.07% 43.08% 46.63% 48.56% 41.25% 38.17% -
ROE 11.32% 8.76% 8.59% 9.04% 10.63% 8.85% 8.03% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 135.70 121.97 120.03 115.20 129.82 122.87 119.94 8.57%
EPS 70.72 51.31 51.71 53.72 63.04 50.69 45.79 33.57%
DPS 72.00 40.00 53.33 32.00 64.00 35.00 46.67 33.47%
NAPS 6.25 5.86 6.02 5.94 5.93 5.73 5.70 6.32%
Adjusted Per Share Value based on latest NOSH - 91,369
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 135.70 121.98 120.03 115.20 129.81 122.88 119.96 8.55%
EPS 70.72 51.31 51.71 53.72 63.04 50.69 45.79 33.57%
DPS 72.00 40.00 53.33 32.00 64.00 35.00 46.67 33.47%
NAPS 6.25 5.8602 6.0199 5.94 5.9297 5.7304 5.7005 6.32%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 8.52 8.09 7.50 7.54 7.40 7.20 6.60 -
P/RPS 6.28 6.63 6.25 6.55 5.70 5.86 5.50 9.23%
P/EPS 12.05 15.77 14.50 14.04 11.74 14.20 14.41 -11.23%
EY 8.30 6.34 6.89 7.12 8.52 7.04 6.94 12.65%
DY 8.45 4.94 7.11 4.24 8.65 4.86 7.07 12.61%
P/NAPS 1.36 1.38 1.25 1.27 1.25 1.26 1.16 11.17%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 29/10/10 30/07/10 29/04/10 28/01/10 30/10/09 31/07/09 -
Price 8.62 8.65 7.91 7.70 7.60 7.20 7.30 -
P/RPS 6.35 7.09 6.59 6.68 5.85 5.86 6.09 2.82%
P/EPS 12.19 16.86 15.30 14.33 12.06 14.20 15.94 -16.35%
EY 8.20 5.93 6.54 6.98 8.29 7.04 6.27 19.57%
DY 8.35 4.62 6.74 4.16 8.42 4.86 6.39 19.50%
P/NAPS 1.38 1.48 1.31 1.30 1.28 1.26 1.28 5.13%

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