[CHINTEK] QoQ Cumulative Quarter Result on 28-Feb-2006 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
10-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 122.96%
YoY- -49.71%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 19,911 83,189 59,485 35,646 18,970 94,969 74,094 -58.32%
PBT 10,638 32,735 25,542 14,823 7,113 48,720 40,533 -58.97%
Tax -2,957 -10,239 -7,496 -4,023 -2,269 -14,029 -11,497 -59.52%
NP 7,681 22,496 18,046 10,800 4,844 34,691 29,036 -58.75%
-
NP to SH 7,681 22,496 18,046 10,800 4,844 34,691 29,036 -58.75%
-
Tax Rate 27.80% 31.28% 29.35% 27.14% 31.90% 28.80% 28.36% -
Total Cost 12,230 60,693 41,439 24,846 14,126 60,278 45,058 -58.04%
-
Net Worth 448,438 438,233 435,404 438,207 437,875 421,893 433,103 2.34%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div 13,699 - 27,383 - 13,683 29,812 29,775 -40.37%
Div Payout % 178.36% - 151.75% - 282.49% 85.94% 102.55% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 448,438 438,233 435,404 438,207 437,875 421,893 433,103 2.34%
NOSH 91,331 91,298 91,279 91,293 91,224 90,341 90,229 0.81%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 38.58% 27.04% 30.34% 30.30% 25.54% 36.53% 39.19% -
ROE 1.71% 5.13% 4.14% 2.46% 1.11% 8.22% 6.70% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 21.80 91.12 65.17 39.05 20.79 105.12 82.12 -58.66%
EPS 8.41 24.64 19.77 11.83 5.31 38.40 32.18 -59.09%
DPS 15.00 0.00 30.00 0.00 15.00 33.00 33.00 -40.85%
NAPS 4.91 4.80 4.77 4.80 4.80 4.67 4.80 1.52%
Adjusted Per Share Value based on latest NOSH - 91,349
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 21.79 91.05 65.11 39.02 20.76 103.95 81.10 -58.32%
EPS 8.41 24.62 19.75 11.82 5.30 37.97 31.78 -58.74%
DPS 14.99 0.00 29.97 0.00 14.98 32.63 32.59 -40.38%
NAPS 4.9083 4.7966 4.7657 4.7963 4.7927 4.6178 4.7405 2.34%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 5.45 5.40 5.30 5.05 4.98 4.98 4.82 -
P/RPS 25.00 5.93 8.13 12.93 23.95 4.74 5.87 162.51%
P/EPS 64.80 21.92 26.81 42.69 93.79 12.97 14.98 165.24%
EY 1.54 4.56 3.73 2.34 1.07 7.71 6.68 -62.36%
DY 2.75 0.00 5.66 0.00 3.01 6.63 6.85 -45.54%
P/NAPS 1.11 1.13 1.11 1.05 1.04 1.07 1.00 7.19%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 26/01/07 31/10/06 27/07/06 10/04/06 26/01/06 28/10/05 28/07/05 -
Price 5.60 5.60 5.30 5.05 5.05 5.00 5.00 -
P/RPS 25.69 6.15 8.13 12.93 24.28 4.76 6.09 160.84%
P/EPS 66.59 22.73 26.81 42.69 95.10 13.02 15.54 163.58%
EY 1.50 4.40 3.73 2.34 1.05 7.68 6.44 -62.11%
DY 2.68 0.00 5.66 0.00 2.97 6.60 6.60 -45.13%
P/NAPS 1.14 1.17 1.11 1.05 1.05 1.07 1.04 6.30%

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