[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2011 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- -7.2%
YoY- 22.17%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 129,868 143,343 139,958 119,852 123,984 111,443 109,658 11.92%
PBT 79,760 95,772 91,094 75,060 83,144 60,573 60,992 19.56%
Tax -18,572 -19,758 -18,874 -15,098 -18,532 -13,693 -13,752 22.15%
NP 61,188 76,014 72,220 59,962 64,612 46,880 47,240 18.80%
-
NP to SH 61,188 76,014 72,220 59,962 64,612 46,880 47,240 18.80%
-
Tax Rate 23.28% 20.63% 20.72% 20.11% 22.29% 22.61% 22.55% -
Total Cost 68,680 67,329 67,738 59,890 59,372 64,563 62,418 6.57%
-
Net Worth 607,676 595,686 595,641 572,763 571,019 535,405 549,996 6.86%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 58,483 43,854 58,467 32,885 65,781 36,546 48,726 12.92%
Div Payout % 95.58% 57.69% 80.96% 54.84% 101.81% 77.96% 103.15% -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 607,676 595,686 595,641 572,763 571,019 535,405 549,996 6.86%
NOSH 91,379 91,362 91,356 91,349 91,363 91,366 91,361 0.01%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 47.12% 53.03% 51.60% 50.03% 52.11% 42.07% 43.08% -
ROE 10.07% 12.76% 12.12% 10.47% 11.32% 8.76% 8.59% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 142.12 156.89 153.20 131.20 135.70 121.97 120.03 11.90%
EPS 66.96 83.20 79.05 65.64 70.72 51.31 51.71 18.78%
DPS 64.00 48.00 64.00 36.00 72.00 40.00 53.33 12.91%
NAPS 6.65 6.52 6.52 6.27 6.25 5.86 6.02 6.85%
Adjusted Per Share Value based on latest NOSH - 91,334
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 142.15 156.89 153.19 131.18 135.70 121.98 120.03 11.92%
EPS 66.97 83.20 79.05 65.63 70.72 51.31 51.71 18.79%
DPS 64.01 48.00 64.00 35.99 72.00 40.00 53.33 12.92%
NAPS 6.6512 6.52 6.5195 6.2691 6.25 5.8602 6.0199 6.86%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 8.41 8.30 8.63 8.70 8.52 8.09 7.50 -
P/RPS 5.92 5.29 5.63 6.63 6.28 6.63 6.25 -3.54%
P/EPS 12.56 9.98 10.92 13.25 12.05 15.77 14.50 -9.12%
EY 7.96 10.02 9.16 7.54 8.30 6.34 6.89 10.09%
DY 7.61 5.78 7.42 4.14 8.45 4.94 7.11 4.63%
P/NAPS 1.26 1.27 1.32 1.39 1.36 1.38 1.25 0.53%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/01/12 31/10/11 29/07/11 29/04/11 27/01/11 29/10/10 30/07/10 -
Price 8.75 8.22 8.63 8.48 8.62 8.65 7.91 -
P/RPS 6.16 5.24 5.63 6.46 6.35 7.09 6.59 -4.39%
P/EPS 13.07 9.88 10.92 12.92 12.19 16.86 15.30 -9.96%
EY 7.65 10.12 9.16 7.74 8.20 5.93 6.54 11.00%
DY 7.31 5.84 7.42 4.25 8.35 4.62 6.74 5.55%
P/NAPS 1.32 1.26 1.32 1.35 1.38 1.48 1.31 0.50%

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