[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2010 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- 37.82%
YoY- 12.19%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 143,343 139,958 119,852 123,984 111,443 109,658 105,248 22.79%
PBT 95,772 91,094 75,060 83,144 60,573 60,992 62,602 32.66%
Tax -19,758 -18,874 -15,098 -18,532 -13,693 -13,752 -13,522 28.67%
NP 76,014 72,220 59,962 64,612 46,880 47,240 49,080 33.75%
-
NP to SH 76,014 72,220 59,962 64,612 46,880 47,240 49,080 33.75%
-
Tax Rate 20.63% 20.72% 20.11% 22.29% 22.61% 22.55% 21.60% -
Total Cost 67,329 67,738 59,890 59,372 64,563 62,418 56,168 12.80%
-
Net Worth 595,686 595,641 572,763 571,019 535,405 549,996 542,693 6.39%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 43,854 58,467 32,885 65,781 36,546 48,726 29,236 30.94%
Div Payout % 57.69% 80.96% 54.84% 101.81% 77.96% 103.15% 59.57% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 595,686 595,641 572,763 571,019 535,405 549,996 542,693 6.39%
NOSH 91,362 91,356 91,349 91,363 91,366 91,361 91,362 0.00%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 53.03% 51.60% 50.03% 52.11% 42.07% 43.08% 46.63% -
ROE 12.76% 12.12% 10.47% 11.32% 8.76% 8.59% 9.04% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 156.89 153.20 131.20 135.70 121.97 120.03 115.20 22.79%
EPS 83.20 79.05 65.64 70.72 51.31 51.71 53.72 33.75%
DPS 48.00 64.00 36.00 72.00 40.00 53.33 32.00 30.94%
NAPS 6.52 6.52 6.27 6.25 5.86 6.02 5.94 6.38%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 156.89 153.19 131.18 135.70 121.98 120.03 115.20 22.79%
EPS 83.20 79.05 65.63 70.72 51.31 51.71 53.72 33.75%
DPS 48.00 64.00 35.99 72.00 40.00 53.33 32.00 30.94%
NAPS 6.52 6.5195 6.2691 6.25 5.8602 6.0199 5.94 6.38%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 8.30 8.63 8.70 8.52 8.09 7.50 7.54 -
P/RPS 5.29 5.63 6.63 6.28 6.63 6.25 6.55 -13.24%
P/EPS 9.98 10.92 13.25 12.05 15.77 14.50 14.04 -20.30%
EY 10.02 9.16 7.54 8.30 6.34 6.89 7.12 25.50%
DY 5.78 7.42 4.14 8.45 4.94 7.11 4.24 22.87%
P/NAPS 1.27 1.32 1.39 1.36 1.38 1.25 1.27 0.00%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 31/10/11 29/07/11 29/04/11 27/01/11 29/10/10 30/07/10 29/04/10 -
Price 8.22 8.63 8.48 8.62 8.65 7.91 7.70 -
P/RPS 5.24 5.63 6.46 6.35 7.09 6.59 6.68 -14.90%
P/EPS 9.88 10.92 12.92 12.19 16.86 15.30 14.33 -21.90%
EY 10.12 9.16 7.74 8.20 5.93 6.54 6.98 28.01%
DY 5.84 7.42 4.25 8.35 4.62 6.74 4.16 25.29%
P/NAPS 1.26 1.32 1.35 1.38 1.48 1.31 1.30 -2.05%

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