[CHINTEK] QoQ Annualized Quarter Result on 31-May-2011 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 20.44%
YoY- 52.88%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 121,380 129,868 143,343 139,958 119,852 123,984 111,443 5.86%
PBT 64,550 79,760 95,772 91,094 75,060 83,144 60,573 4.33%
Tax -15,586 -18,572 -19,758 -18,874 -15,098 -18,532 -13,693 9.02%
NP 48,964 61,188 76,014 72,220 59,962 64,612 46,880 2.94%
-
NP to SH 48,964 61,188 76,014 72,220 59,962 64,612 46,880 2.94%
-
Tax Rate 24.15% 23.28% 20.63% 20.72% 20.11% 22.29% 22.61% -
Total Cost 72,416 68,680 67,329 67,738 59,890 59,372 64,563 7.96%
-
Net Worth 604,741 607,676 595,686 595,641 572,763 571,019 535,405 8.46%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 29,232 58,483 43,854 58,467 32,885 65,781 36,546 -13.84%
Div Payout % 59.70% 95.58% 57.69% 80.96% 54.84% 101.81% 77.96% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 604,741 607,676 595,686 595,641 572,763 571,019 535,405 8.46%
NOSH 91,350 91,379 91,362 91,356 91,349 91,363 91,366 -0.01%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 40.34% 47.12% 53.03% 51.60% 50.03% 52.11% 42.07% -
ROE 8.10% 10.07% 12.76% 12.12% 10.47% 11.32% 8.76% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 132.87 142.12 156.89 153.20 131.20 135.70 121.97 5.87%
EPS 53.60 66.96 83.20 79.05 65.64 70.72 51.31 2.95%
DPS 32.00 64.00 48.00 64.00 36.00 72.00 40.00 -13.83%
NAPS 6.62 6.65 6.52 6.52 6.27 6.25 5.86 8.47%
Adjusted Per Share Value based on latest NOSH - 91,363
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 132.85 142.15 156.89 153.19 131.18 135.70 121.98 5.86%
EPS 53.59 66.97 83.20 79.05 65.63 70.72 51.31 2.94%
DPS 32.00 64.01 48.00 64.00 35.99 72.00 40.00 -13.83%
NAPS 6.6191 6.6512 6.52 6.5195 6.2691 6.25 5.8602 8.46%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 9.00 8.41 8.30 8.63 8.70 8.52 8.09 -
P/RPS 6.77 5.92 5.29 5.63 6.63 6.28 6.63 1.40%
P/EPS 16.79 12.56 9.98 10.92 13.25 12.05 15.77 4.27%
EY 5.96 7.96 10.02 9.16 7.54 8.30 6.34 -4.04%
DY 3.56 7.61 5.78 7.42 4.14 8.45 4.94 -19.63%
P/NAPS 1.36 1.26 1.27 1.32 1.39 1.36 1.38 -0.96%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/04/12 30/01/12 31/10/11 29/07/11 29/04/11 27/01/11 29/10/10 -
Price 9.00 8.75 8.22 8.63 8.48 8.62 8.65 -
P/RPS 6.77 6.16 5.24 5.63 6.46 6.35 7.09 -3.03%
P/EPS 16.79 13.07 9.88 10.92 12.92 12.19 16.86 -0.27%
EY 5.96 7.65 10.12 9.16 7.74 8.20 5.93 0.33%
DY 3.56 7.31 5.84 7.42 4.25 8.35 4.62 -15.96%
P/NAPS 1.36 1.32 1.26 1.32 1.35 1.38 1.48 -5.48%

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