[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2006 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 36.58%
YoY- 58.57%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 91,021 84,173 73,302 79,644 83,189 79,313 71,292 17.63%
PBT 53,052 46,002 38,152 42,552 32,735 34,056 29,646 47.24%
Tax -12,388 -11,838 -10,048 -11,828 -10,239 -9,994 -8,046 33.23%
NP 40,664 34,164 28,104 30,724 22,496 24,061 21,600 52.28%
-
NP to SH 40,664 34,164 28,104 30,724 22,496 24,061 21,600 52.28%
-
Tax Rate 23.35% 25.73% 26.34% 27.80% 31.28% 29.35% 27.14% -
Total Cost 50,357 50,009 45,198 48,920 60,693 55,252 49,692 0.88%
-
Net Worth 459,537 456,737 446,776 448,438 438,233 435,404 438,207 3.21%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - 45,064 - 54,799 - 36,511 - -
Div Payout % - 131.91% - 178.36% - 151.75% - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 459,537 456,737 446,776 448,438 438,233 435,404 438,207 3.21%
NOSH 91,359 91,347 91,365 91,331 91,298 91,279 91,293 0.04%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 44.68% 40.59% 38.34% 38.58% 27.04% 30.34% 30.30% -
ROE 8.85% 7.48% 6.29% 6.85% 5.13% 5.53% 4.93% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 99.63 92.15 80.23 87.20 91.12 86.89 78.09 17.58%
EPS 44.51 37.40 30.76 33.64 24.64 26.36 23.66 52.21%
DPS 0.00 49.33 0.00 60.00 0.00 40.00 0.00 -
NAPS 5.03 5.00 4.89 4.91 4.80 4.77 4.80 3.16%
Adjusted Per Share Value based on latest NOSH - 91,331
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 99.63 92.13 80.23 87.17 91.05 86.81 78.03 17.64%
EPS 44.51 37.39 30.76 33.63 24.62 26.34 23.64 52.30%
DPS 0.00 49.33 0.00 59.98 0.00 39.96 0.00 -
NAPS 5.0298 4.9992 4.8901 4.9083 4.7966 4.7657 4.7963 3.21%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 5.60 6.00 5.70 5.45 5.40 5.30 5.05 -
P/RPS 5.62 6.51 7.10 6.25 5.93 6.10 6.47 -8.93%
P/EPS 12.58 16.04 18.53 16.20 21.92 20.11 21.34 -29.62%
EY 7.95 6.23 5.40 6.17 4.56 4.97 4.69 42.02%
DY 0.00 8.22 0.00 11.01 0.00 7.55 0.00 -
P/NAPS 1.11 1.20 1.17 1.11 1.13 1.11 1.05 3.76%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 27/07/07 27/04/07 26/01/07 31/10/06 27/07/06 10/04/06 -
Price 6.10 5.90 6.10 5.60 5.60 5.30 5.05 -
P/RPS 6.12 6.40 7.60 6.42 6.15 6.10 6.47 -3.62%
P/EPS 13.70 15.78 19.83 16.65 22.73 20.11 21.34 -25.52%
EY 7.30 6.34 5.04 6.01 4.40 4.97 4.69 34.19%
DY 0.00 8.36 0.00 10.71 0.00 7.55 0.00 -
P/NAPS 1.21 1.18 1.25 1.14 1.17 1.11 1.05 9.88%

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