[CHINTEK] QoQ Annualized Quarter Result on 31-May-2008 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- 14.17%
YoY- 163.96%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 107,648 127,896 165,299 153,633 132,984 132,832 91,021 11.84%
PBT 47,116 67,868 123,805 115,461 100,338 99,172 53,052 -7.61%
Tax -12,950 -16,640 -26,084 -25,282 -21,352 -21,448 -12,388 3.00%
NP 34,166 51,228 97,721 90,178 78,986 77,724 40,664 -10.96%
-
NP to SH 34,166 51,228 97,721 90,178 78,986 77,724 40,664 -10.96%
-
Tax Rate 27.49% 24.52% 21.07% 21.90% 21.28% 21.63% 23.35% -
Total Cost 73,482 76,668 67,578 63,454 53,998 55,108 50,357 28.68%
-
Net Worth 499,700 504,241 502,492 500,654 475,048 475,954 459,537 5.75%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 25,578 51,154 63,953 85,269 45,677 91,354 - -
Div Payout % 74.87% 99.86% 65.45% 94.56% 57.83% 117.54% - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 499,700 504,241 502,492 500,654 475,048 475,954 459,537 5.75%
NOSH 91,352 91,348 91,362 91,360 91,355 91,354 91,359 -0.00%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 31.74% 40.05% 59.12% 58.70% 59.40% 58.51% 44.68% -
ROE 6.84% 10.16% 19.45% 18.01% 16.63% 16.33% 8.85% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 117.84 140.01 180.93 168.16 145.57 145.40 99.63 11.85%
EPS 37.40 56.08 106.96 98.71 86.46 85.08 44.51 -10.96%
DPS 28.00 56.00 70.00 93.33 50.00 100.00 0.00 -
NAPS 5.47 5.52 5.50 5.48 5.20 5.21 5.03 5.75%
Adjusted Per Share Value based on latest NOSH - 91,366
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 117.82 139.99 180.93 168.16 145.56 145.39 99.63 11.83%
EPS 37.40 56.07 106.96 98.70 86.45 85.07 44.51 -10.96%
DPS 28.00 55.99 70.00 93.33 50.00 99.99 0.00 -
NAPS 5.4694 5.5191 5.50 5.4798 5.1996 5.2095 5.0298 5.75%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 6.10 5.50 6.95 8.15 7.80 6.30 5.60 -
P/RPS 5.18 3.93 3.84 4.85 5.36 4.33 5.62 -5.29%
P/EPS 16.31 9.81 6.50 8.26 9.02 7.40 12.58 18.91%
EY 6.13 10.20 15.39 12.11 11.08 13.50 7.95 -15.92%
DY 4.59 10.18 10.07 11.45 6.41 15.87 0.00 -
P/NAPS 1.12 1.00 1.26 1.49 1.50 1.21 1.11 0.60%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 23/04/09 21/01/09 31/10/08 31/07/08 25/04/08 31/01/08 30/10/07 -
Price 6.50 5.95 5.00 7.80 7.55 7.45 6.10 -
P/RPS 5.52 4.25 2.76 4.64 5.19 5.12 6.12 -6.65%
P/EPS 17.38 10.61 4.67 7.90 8.73 8.76 13.70 17.20%
EY 5.75 9.43 21.39 12.65 11.45 11.42 7.30 -14.72%
DY 4.31 9.41 14.00 11.97 6.62 13.42 0.00 -
P/NAPS 1.19 1.08 0.91 1.42 1.45 1.43 1.21 -1.10%

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