[CHINTEK] QoQ Annualized Quarter Result on 31-May-2006 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 11.4%
YoY- -37.85%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 73,302 79,644 83,189 79,313 71,292 75,880 94,969 -15.89%
PBT 38,152 42,552 32,735 34,056 29,646 28,452 48,720 -15.07%
Tax -10,048 -11,828 -10,239 -9,994 -8,046 -9,076 -14,029 -19.99%
NP 28,104 30,724 22,496 24,061 21,600 19,376 34,691 -13.13%
-
NP to SH 28,104 30,724 22,496 24,061 21,600 19,376 34,691 -13.13%
-
Tax Rate 26.34% 27.80% 31.28% 29.35% 27.14% 31.90% 28.80% -
Total Cost 45,198 48,920 60,693 55,252 49,692 56,504 60,278 -17.50%
-
Net Worth 446,776 448,438 438,233 435,404 438,207 437,875 421,893 3.90%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - 54,799 - 36,511 - 54,734 29,812 -
Div Payout % - 178.36% - 151.75% - 282.49% 85.94% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 446,776 448,438 438,233 435,404 438,207 437,875 421,893 3.90%
NOSH 91,365 91,331 91,298 91,279 91,293 91,224 90,341 0.75%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 38.34% 38.58% 27.04% 30.34% 30.30% 25.54% 36.53% -
ROE 6.29% 6.85% 5.13% 5.53% 4.93% 4.42% 8.22% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 80.23 87.20 91.12 86.89 78.09 83.18 105.12 -16.52%
EPS 30.76 33.64 24.64 26.36 23.66 21.24 38.40 -13.78%
DPS 0.00 60.00 0.00 40.00 0.00 60.00 33.00 -
NAPS 4.89 4.91 4.80 4.77 4.80 4.80 4.67 3.12%
Adjusted Per Share Value based on latest NOSH - 91,374
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 80.23 87.17 91.05 86.81 78.03 83.05 103.95 -15.89%
EPS 30.76 33.63 24.62 26.34 23.64 21.21 37.97 -13.13%
DPS 0.00 59.98 0.00 39.96 0.00 59.91 32.63 -
NAPS 4.8901 4.9083 4.7966 4.7657 4.7963 4.7927 4.6178 3.90%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 5.70 5.45 5.40 5.30 5.05 4.98 4.98 -
P/RPS 7.10 6.25 5.93 6.10 6.47 5.99 4.74 31.01%
P/EPS 18.53 16.20 21.92 20.11 21.34 23.45 12.97 26.93%
EY 5.40 6.17 4.56 4.97 4.69 4.27 7.71 -21.18%
DY 0.00 11.01 0.00 7.55 0.00 12.05 6.63 -
P/NAPS 1.17 1.11 1.13 1.11 1.05 1.04 1.07 6.15%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 27/04/07 26/01/07 31/10/06 27/07/06 10/04/06 26/01/06 28/10/05 -
Price 6.10 5.60 5.60 5.30 5.05 5.05 5.00 -
P/RPS 7.60 6.42 6.15 6.10 6.47 6.07 4.76 36.72%
P/EPS 19.83 16.65 22.73 20.11 21.34 23.78 13.02 32.47%
EY 5.04 6.01 4.40 4.97 4.69 4.21 7.68 -24.54%
DY 0.00 10.71 0.00 7.55 0.00 11.88 6.60 -
P/NAPS 1.25 1.14 1.17 1.11 1.05 1.05 1.07 10.95%

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