[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2006 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- -65.86%
YoY- 58.57%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 91,021 63,130 36,651 19,911 83,189 59,485 35,646 86.50%
PBT 53,052 34,502 19,076 10,638 32,735 25,542 14,823 133.43%
Tax -12,388 -8,879 -5,024 -2,957 -10,239 -7,496 -4,023 111.22%
NP 40,664 25,623 14,052 7,681 22,496 18,046 10,800 141.43%
-
NP to SH 40,664 25,623 14,052 7,681 22,496 18,046 10,800 141.43%
-
Tax Rate 23.35% 25.73% 26.34% 27.80% 31.28% 29.35% 27.14% -
Total Cost 50,357 37,507 22,599 12,230 60,693 41,439 24,846 59.94%
-
Net Worth 459,537 456,737 446,776 448,438 438,233 435,404 438,207 3.21%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - 33,798 - 13,699 - 27,383 - -
Div Payout % - 131.91% - 178.36% - 151.75% - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 459,537 456,737 446,776 448,438 438,233 435,404 438,207 3.21%
NOSH 91,359 91,347 91,365 91,331 91,298 91,279 91,293 0.04%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 44.68% 40.59% 38.34% 38.58% 27.04% 30.34% 30.30% -
ROE 8.85% 5.61% 3.15% 1.71% 5.13% 4.14% 2.46% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 99.63 69.11 40.11 21.80 91.12 65.17 39.05 86.39%
EPS 44.51 28.05 15.38 8.41 24.64 19.77 11.83 141.32%
DPS 0.00 37.00 0.00 15.00 0.00 30.00 0.00 -
NAPS 5.03 5.00 4.89 4.91 4.80 4.77 4.80 3.16%
Adjusted Per Share Value based on latest NOSH - 91,331
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 99.63 69.10 40.12 21.79 91.05 65.11 39.02 86.49%
EPS 44.51 28.05 15.38 8.41 24.62 19.75 11.82 141.45%
DPS 0.00 36.99 0.00 14.99 0.00 29.97 0.00 -
NAPS 5.0298 4.9992 4.8901 4.9083 4.7966 4.7657 4.7963 3.21%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 5.60 6.00 5.70 5.45 5.40 5.30 5.05 -
P/RPS 5.62 8.68 14.21 25.00 5.93 8.13 12.93 -42.53%
P/EPS 12.58 21.39 37.06 64.80 21.92 26.81 42.69 -55.61%
EY 7.95 4.67 2.70 1.54 4.56 3.73 2.34 125.49%
DY 0.00 6.17 0.00 2.75 0.00 5.66 0.00 -
P/NAPS 1.11 1.20 1.17 1.11 1.13 1.11 1.05 3.76%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 27/07/07 27/04/07 26/01/07 31/10/06 27/07/06 10/04/06 -
Price 6.10 5.90 6.10 5.60 5.60 5.30 5.05 -
P/RPS 6.12 8.54 15.21 25.69 6.15 8.13 12.93 -39.18%
P/EPS 13.70 21.03 39.66 66.59 22.73 26.81 42.69 -53.02%
EY 7.30 4.75 2.52 1.50 4.40 3.73 2.34 113.06%
DY 0.00 6.27 0.00 2.68 0.00 5.66 0.00 -
P/NAPS 1.21 1.18 1.25 1.14 1.17 1.11 1.05 9.88%

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