[CHINTEK] QoQ Annualized Quarter Result on 31-Aug-2006 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- -6.51%
YoY- -35.15%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 84,173 73,302 79,644 83,189 79,313 71,292 75,880 7.16%
PBT 46,002 38,152 42,552 32,735 34,056 29,646 28,452 37.79%
Tax -11,838 -10,048 -11,828 -10,239 -9,994 -8,046 -9,076 19.39%
NP 34,164 28,104 30,724 22,496 24,061 21,600 19,376 46.00%
-
NP to SH 34,164 28,104 30,724 22,496 24,061 21,600 19,376 46.00%
-
Tax Rate 25.73% 26.34% 27.80% 31.28% 29.35% 27.14% 31.90% -
Total Cost 50,009 45,198 48,920 60,693 55,252 49,692 56,504 -7.82%
-
Net Worth 456,737 446,776 448,438 438,233 435,404 438,207 437,875 2.85%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 45,064 - 54,799 - 36,511 - 54,734 -12.16%
Div Payout % 131.91% - 178.36% - 151.75% - 282.49% -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 456,737 446,776 448,438 438,233 435,404 438,207 437,875 2.85%
NOSH 91,347 91,365 91,331 91,298 91,279 91,293 91,224 0.08%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 40.59% 38.34% 38.58% 27.04% 30.34% 30.30% 25.54% -
ROE 7.48% 6.29% 6.85% 5.13% 5.53% 4.93% 4.42% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 92.15 80.23 87.20 91.12 86.89 78.09 83.18 7.07%
EPS 37.40 30.76 33.64 24.64 26.36 23.66 21.24 45.86%
DPS 49.33 0.00 60.00 0.00 40.00 0.00 60.00 -12.24%
NAPS 5.00 4.89 4.91 4.80 4.77 4.80 4.80 2.76%
Adjusted Per Share Value based on latest NOSH - 91,375
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 92.13 80.23 87.17 91.05 86.81 78.03 83.05 7.16%
EPS 37.39 30.76 33.63 24.62 26.34 23.64 21.21 45.97%
DPS 49.33 0.00 59.98 0.00 39.96 0.00 59.91 -12.16%
NAPS 4.9992 4.8901 4.9083 4.7966 4.7657 4.7963 4.7927 2.85%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 6.00 5.70 5.45 5.40 5.30 5.05 4.98 -
P/RPS 6.51 7.10 6.25 5.93 6.10 6.47 5.99 5.71%
P/EPS 16.04 18.53 16.20 21.92 20.11 21.34 23.45 -22.38%
EY 6.23 5.40 6.17 4.56 4.97 4.69 4.27 28.66%
DY 8.22 0.00 11.01 0.00 7.55 0.00 12.05 -22.52%
P/NAPS 1.20 1.17 1.11 1.13 1.11 1.05 1.04 10.01%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 27/07/07 27/04/07 26/01/07 31/10/06 27/07/06 10/04/06 26/01/06 -
Price 5.90 6.10 5.60 5.60 5.30 5.05 5.05 -
P/RPS 6.40 7.60 6.42 6.15 6.10 6.47 6.07 3.59%
P/EPS 15.78 19.83 16.65 22.73 20.11 21.34 23.78 -23.94%
EY 6.34 5.04 6.01 4.40 4.97 4.69 4.21 31.41%
DY 8.36 0.00 10.71 0.00 7.55 0.00 11.88 -20.90%
P/NAPS 1.18 1.25 1.14 1.17 1.11 1.05 1.05 8.10%

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