[CHINTEK] QoQ Annualized Quarter Result on 31-May-2010 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

31-May-2010 [#3]

Profit Trend

QoQ- -3.75%

YoY- 12.92%

Quarter Report

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Annualized Quarter Result
Revenue	119,852	123,984	111,443	109,658	105,248	118,600	112,266	4.46%
YoY %	-3.33%	11.25%	1.63%	4.19%	-11.26%	5.64%	-	-
Horiz. %	106.76%	110.44%	99.27%	97.68%	93.75%	105.64%	100.00%	-
PBT	75,060	83,144	60,573	60,992	62,602	72,596	59,526	16.76%
YoY %	-9.72%	37.26%	-0.69%	-2.57%	-13.77%	21.96%	-	-
Horiz. %	126.10%	139.68%	101.76%	102.46%	105.17%	121.96%	100.00%	-
Tax	-15,098	-18,532	-13,693	-13,752	-13,522	-15,004	-13,211	9.33%
YoY %	18.53%	-35.34%	0.43%	-1.70%	9.88%	-13.57%	-	-
Horiz. %	114.28%	140.28%	103.65%	104.10%	102.35%	113.57%	100.00%	-
NP	59,962	64,612	46,880	47,240	49,080	57,592	46,315	18.84%
YoY %	-7.20%	37.82%	-0.76%	-3.75%	-14.78%	24.35%	-	-
Horiz. %	129.47%	139.51%	101.22%	102.00%	105.97%	124.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,962	64,612	46,880	47,240	49,080	57,592	46,315	18.84%
YoY %	-7.20%	37.82%	-0.76%	-3.75%	-14.78%	24.35%	-	-
Horiz. %	129.47%	139.51%	101.22%	102.00%	105.97%	124.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.11%	22.29%	22.61%	22.55%	21.60%	20.67%	22.19%	-
YoY %	-9.78%	-1.42%	0.27%	4.40%	4.50%	-6.85%	-	-
Horiz. %	90.63%	100.45%	101.89%	101.62%	97.34%	93.15%	100.00%	-
Total Cost	59,890	59,372	64,563	62,418	56,168	61,008	65,951	-6.24%
YoY %	0.87%	-8.04%	3.44%	11.13%	-7.93%	-7.49%	-	-
Horiz. %	90.81%	90.02%	97.90%	94.64%	85.17%	92.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	572,763	571,019	535,405	549,996	542,693	541,752	523,544	6.19%
YoY %	0.31%	6.65%	-2.65%	1.35%	0.17%	3.48%	-	-
Horiz. %	109.40%	109.07%	102.27%	105.05%	103.66%	103.48%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Dividend
Div	32,885	65,781	36,546	48,726	29,236	58,469	31,979	1.88%
YoY %	-50.01%	80.00%	-25.00%	66.66%	-50.00%	82.84%	-	-
Horiz. %	102.83%	205.70%	114.28%	152.37%	91.42%	182.84%	100.00%	-
Div Payout %	54.84%	101.81%	77.96%	103.15%	59.57%	101.52%	69.05%	-
YoY %	-46.13%	30.59%	-24.42%	73.16%	-41.32%	47.02%	-	-
Horiz. %	79.42%	147.44%	112.90%	149.38%	86.27%	147.02%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Equity
Net Worth	572,763	571,019	535,405	549,996	542,693	541,752	523,544	6.19%
YoY %	0.31%	6.65%	-2.65%	1.35%	0.17%	3.48%	-	-
Horiz. %	109.40%	109.07%	102.27%	105.05%	103.66%	103.48%	100.00%	-
NOSH	91,349	91,363	91,366	91,361	91,362	91,357	91,369	-0.01%
YoY %	-0.02%	-0.00%	0.01%	-0.00%	0.01%	-0.01%	-	-
Horiz. %	99.98%	99.99%	100.00%	99.99%	99.99%	99.99%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Ratio Analysis
NP Margin	50.03%	52.11%	42.07%	43.08%	46.63%	48.56%	41.25%	-
YoY %	-3.99%	23.86%	-2.34%	-7.61%	-3.97%	17.72%	-	-
Horiz. %	121.28%	126.33%	101.99%	104.44%	113.04%	117.72%	100.00%	-
ROE	10.47%	11.32%	8.76%	8.59%	9.04%	10.63%	8.85%	-
YoY %	-7.51%	29.22%	1.98%	-4.98%	-14.96%	20.11%	-	-
Horiz. %	118.31%	127.91%	98.98%	97.06%	102.15%	120.11%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Per Share
RPS	131.20	135.70	121.97	120.03	115.20	129.82	122.87	4.48%
YoY %	-3.32%	11.26%	1.62%	4.19%	-11.26%	5.66%	-	-
Horiz. %	106.78%	110.44%	99.27%	97.69%	93.76%	105.66%	100.00%	-
EPS	65.64	70.72	51.31	51.71	53.72	63.04	50.69	18.86%
YoY %	-7.18%	37.83%	-0.77%	-3.74%	-14.78%	24.36%	-	-
Horiz. %	129.49%	139.51%	101.22%	102.01%	105.98%	124.36%	100.00%	-
DPS	36.00	72.00	40.00	53.33	32.00	64.00	35.00	1.90%
YoY %	-50.00%	80.00%	-25.00%	66.66%	-50.00%	82.86%	-	-
Horiz. %	102.86%	205.71%	114.29%	152.37%	91.43%	182.86%	100.00%	-
NAPS	6.27	6.25	5.86	6.02	5.94	5.93	5.73	6.20%
YoY %	0.32%	6.66%	-2.66%	1.35%	0.17%	3.49%	-	-
Horiz. %	109.42%	109.08%	102.27%	105.06%	103.66%	103.49%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,359
RPS	131.18	135.70	121.98	120.03	115.20	129.81	122.88	4.46%
YoY %	-3.33%	11.25%	1.62%	4.19%	-11.25%	5.64%	-	-
Horiz. %	106.75%	110.43%	99.27%	97.68%	93.75%	105.64%	100.00%	-
EPS	65.63	70.72	51.31	51.71	53.72	63.04	50.69	18.84%
YoY %	-7.20%	37.83%	-0.77%	-3.74%	-14.78%	24.36%	-	-
Horiz. %	129.47%	139.51%	101.22%	102.01%	105.98%	124.36%	100.00%	-
DPS	35.99	72.00	40.00	53.33	32.00	64.00	35.00	1.88%
YoY %	-50.01%	80.00%	-25.00%	66.66%	-50.00%	82.86%	-	-
Horiz. %	102.83%	205.71%	114.29%	152.37%	91.43%	182.86%	100.00%	-
NAPS	6.2691	6.25	5.8602	6.0199	5.94	5.9297	5.7304	6.19%
YoY %	0.31%	6.65%	-2.65%	1.35%	0.17%	3.48%	-	-
Horiz. %	109.40%	109.07%	102.27%	105.05%	103.66%	103.48%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	-
Price	8.70	8.52	8.09	7.50	7.54	7.40	7.20	-
P/RPS	6.63	6.28	6.63	6.25	6.55	5.70	5.86	8.60%
YoY %	5.57%	-5.28%	6.08%	-4.58%	14.91%	-2.73%	-	-
Horiz. %	113.14%	107.17%	113.14%	106.66%	111.77%	97.27%	100.00%	-
P/EPS	13.25	12.05	15.77	14.50	14.04	11.74	14.20	-4.52%
YoY %	9.96%	-23.59%	8.76%	3.28%	19.59%	-17.32%	-	-
Horiz. %	93.31%	84.86%	111.06%	102.11%	98.87%	82.68%	100.00%	-
EY	7.54	8.30	6.34	6.89	7.12	8.52	7.04	4.69%
YoY %	-9.16%	30.91%	-7.98%	-3.23%	-16.43%	21.02%	-	-
Horiz. %	107.10%	117.90%	90.06%	97.87%	101.14%	121.02%	100.00%	-
DY	4.14	8.45	4.94	7.11	4.24	8.65	4.86	-10.16%
YoY %	-51.01%	71.05%	-30.52%	67.69%	-50.98%	77.98%	-	-
Horiz. %	85.19%	173.87%	101.65%	146.30%	87.24%	177.98%	100.00%	-
P/NAPS	1.39	1.36	1.38	1.25	1.27	1.25	1.26	6.78%
YoY %	2.21%	-1.45%	10.40%	-1.57%	1.60%	-0.79%	-	-
Horiz. %	110.32%	107.94%	109.52%	99.21%	100.79%	99.21%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Announcement Date
Date	29/04/11	27/01/11	29/10/10	30/07/10	29/04/10	28/01/10	30/10/09	-
Price	8.48	8.62	8.65	7.91	7.70	7.60	7.20	-
P/RPS	6.46	6.35	7.09	6.59	6.68	5.85	5.86	6.73%
YoY %	1.73%	-10.44%	7.59%	-1.35%	14.19%	-0.17%	-	-
Horiz. %	110.24%	108.36%	120.99%	112.46%	113.99%	99.83%	100.00%	-
P/EPS	12.92	12.19	16.86	15.30	14.33	12.06	14.20	-6.11%
YoY %	5.99%	-27.70%	10.20%	6.77%	18.82%	-15.07%	-	-
Horiz. %	90.99%	85.85%	118.73%	107.75%	100.92%	84.93%	100.00%	-
EY	7.74	8.20	5.93	6.54	6.98	8.29	7.04	6.54%
YoY %	-5.61%	38.28%	-9.33%	-6.30%	-15.80%	17.76%	-	-
Horiz. %	109.94%	116.48%	84.23%	92.90%	99.15%	117.76%	100.00%	-
DY	4.25	8.35	4.62	6.74	4.16	8.42	4.86	-8.57%
YoY %	-49.10%	80.74%	-31.45%	62.02%	-50.59%	73.25%	-	-
Horiz. %	87.45%	171.81%	95.06%	138.68%	85.60%	173.25%	100.00%	-
P/NAPS	1.35	1.38	1.48	1.31	1.30	1.28	1.26	4.72%
YoY %	-2.17%	-6.76%	12.98%	0.77%	1.56%	1.59%	-	-
Horiz. %	107.14%	109.52%	117.46%	103.97%	103.17%	101.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos