[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2005 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- -86.04%
YoY- -55.31%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 83,189 59,485 35,646 18,970 94,969 74,094 49,641 40.95%
PBT 32,735 25,542 14,823 7,113 48,720 40,533 29,721 6.63%
Tax -10,239 -7,496 -4,023 -2,269 -14,029 -11,497 -8,246 15.47%
NP 22,496 18,046 10,800 4,844 34,691 29,036 21,475 3.13%
-
NP to SH 22,496 18,046 10,800 4,844 34,691 29,036 21,475 3.13%
-
Tax Rate 31.28% 29.35% 27.14% 31.90% 28.80% 28.36% 27.74% -
Total Cost 60,693 41,439 24,846 14,126 60,278 45,058 28,166 66.59%
-
Net Worth 438,233 435,404 438,207 437,875 421,893 433,103 430,942 1.12%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - 27,383 - 13,683 29,812 29,775 13,523 -
Div Payout % - 151.75% - 282.49% 85.94% 102.55% 62.97% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 438,233 435,404 438,207 437,875 421,893 433,103 430,942 1.12%
NOSH 91,298 91,279 91,293 91,224 90,341 90,229 90,155 0.84%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 27.04% 30.34% 30.30% 25.54% 36.53% 39.19% 43.26% -
ROE 5.13% 4.14% 2.46% 1.11% 8.22% 6.70% 4.98% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 91.12 65.17 39.05 20.79 105.12 82.12 55.06 39.78%
EPS 24.64 19.77 11.83 5.31 38.40 32.18 23.82 2.27%
DPS 0.00 30.00 0.00 15.00 33.00 33.00 15.00 -
NAPS 4.80 4.77 4.80 4.80 4.67 4.80 4.78 0.27%
Adjusted Per Share Value based on latest NOSH - 91,224
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 91.05 65.11 39.02 20.76 103.95 81.10 54.33 40.95%
EPS 24.62 19.75 11.82 5.30 37.97 31.78 23.51 3.11%
DPS 0.00 29.97 0.00 14.98 32.63 32.59 14.80 -
NAPS 4.7966 4.7657 4.7963 4.7927 4.6178 4.7405 4.7168 1.12%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 5.40 5.30 5.05 4.98 4.98 4.82 4.86 -
P/RPS 5.93 8.13 12.93 23.95 4.74 5.87 8.83 -23.25%
P/EPS 21.92 26.81 42.69 93.79 12.97 14.98 20.40 4.89%
EY 4.56 3.73 2.34 1.07 7.71 6.68 4.90 -4.66%
DY 0.00 5.66 0.00 3.01 6.63 6.85 3.09 -
P/NAPS 1.13 1.11 1.05 1.04 1.07 1.00 1.02 7.04%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/10/06 27/07/06 10/04/06 26/01/06 28/10/05 28/07/05 27/04/05 -
Price 5.60 5.30 5.05 5.05 5.00 5.00 4.90 -
P/RPS 6.15 8.13 12.93 24.28 4.76 6.09 8.90 -21.78%
P/EPS 22.73 26.81 42.69 95.10 13.02 15.54 20.57 6.86%
EY 4.40 3.73 2.34 1.05 7.68 6.44 4.86 -6.39%
DY 0.00 5.66 0.00 2.97 6.60 6.60 3.06 -
P/NAPS 1.17 1.11 1.05 1.05 1.07 1.04 1.03 8.84%

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