[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2009 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -68.91%
YoY- 12.42%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 111,443 82,244 52,624 29,650 112,266 82,196 53,824 62.23%
PBT 60,573 45,744 31,301 18,149 59,526 41,343 23,558 87.36%
Tax -13,693 -10,314 -6,761 -3,751 -13,211 -9,966 -6,475 64.53%
NP 46,880 35,430 24,540 14,398 46,315 31,377 17,083 95.65%
-
NP to SH 46,880 35,430 24,540 14,398 46,315 31,377 17,083 95.65%
-
Tax Rate 22.61% 22.55% 21.60% 20.67% 22.19% 24.11% 27.49% -
Total Cost 64,563 46,814 28,084 15,252 65,951 50,819 36,741 45.47%
-
Net Worth 535,405 549,996 542,693 541,752 523,544 520,817 499,700 4.69%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 36,546 36,544 14,618 14,617 31,979 31,980 12,789 100.98%
Div Payout % 77.96% 103.15% 59.57% 101.52% 69.05% 101.92% 74.87% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 535,405 549,996 542,693 541,752 523,544 520,817 499,700 4.69%
NOSH 91,366 91,361 91,362 91,357 91,369 91,371 91,352 0.01%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 42.07% 43.08% 46.63% 48.56% 41.25% 38.17% 31.74% -
ROE 8.76% 6.44% 4.52% 2.66% 8.85% 6.02% 3.42% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 121.97 90.02 57.60 32.45 122.87 89.96 58.92 62.21%
EPS 51.31 38.78 26.86 15.76 50.69 34.34 18.70 95.63%
DPS 40.00 40.00 16.00 16.00 35.00 35.00 14.00 100.96%
NAPS 5.86 6.02 5.94 5.93 5.73 5.70 5.47 4.68%
Adjusted Per Share Value based on latest NOSH - 91,357
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 121.98 90.02 57.60 32.45 122.88 89.97 58.91 62.23%
EPS 51.31 38.78 26.86 15.76 50.69 34.34 18.70 95.63%
DPS 40.00 40.00 16.00 16.00 35.00 35.00 14.00 100.96%
NAPS 5.8602 6.0199 5.94 5.9297 5.7304 5.7005 5.4694 4.69%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 8.09 7.50 7.54 7.40 7.20 6.60 6.10 -
P/RPS 6.63 8.33 13.09 22.80 5.86 7.34 10.35 -25.62%
P/EPS 15.77 19.34 28.07 46.95 14.20 19.22 32.62 -38.32%
EY 6.34 5.17 3.56 2.13 7.04 5.20 3.07 61.95%
DY 4.94 5.33 2.12 2.16 4.86 5.30 2.30 66.23%
P/NAPS 1.38 1.25 1.27 1.25 1.26 1.16 1.12 14.88%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 29/10/10 30/07/10 29/04/10 28/01/10 30/10/09 31/07/09 23/04/09 -
Price 8.65 7.91 7.70 7.60 7.20 7.30 6.50 -
P/RPS 7.09 8.79 13.37 23.42 5.86 8.11 11.03 -25.45%
P/EPS 16.86 20.40 28.67 48.22 14.20 21.26 34.76 -38.18%
EY 5.93 4.90 3.49 2.07 7.04 4.70 2.88 61.63%
DY 4.62 5.06 2.08 2.11 4.86 4.79 2.15 66.28%
P/NAPS 1.48 1.31 1.30 1.28 1.26 1.28 1.19 15.60%

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