[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2007 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- 58.7%
YoY- 80.76%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 115,225 66,492 33,208 91,021 63,130 36,651 19,911 221.98%
PBT 86,596 50,169 24,793 53,052 34,502 19,076 10,638 304.14%
Tax -18,962 -10,676 -5,362 -12,388 -8,879 -5,024 -2,957 244.77%
NP 67,634 39,493 19,431 40,664 25,623 14,052 7,681 325.85%
-
NP to SH 67,634 39,493 19,431 40,664 25,623 14,052 7,681 325.85%
-
Tax Rate 21.90% 21.28% 21.63% 23.35% 25.73% 26.34% 27.80% -
Total Cost 47,591 26,999 13,777 50,357 37,507 22,599 12,230 147.19%
-
Net Worth 500,654 475,048 475,954 459,537 456,737 446,776 448,438 7.61%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 63,952 22,838 22,838 - 33,798 - 13,699 179.06%
Div Payout % 94.56% 57.83% 117.54% - 131.91% - 178.36% -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 500,654 475,048 475,954 459,537 456,737 446,776 448,438 7.61%
NOSH 91,360 91,355 91,354 91,359 91,347 91,365 91,331 0.02%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 58.70% 59.40% 58.51% 44.68% 40.59% 38.34% 38.58% -
ROE 13.51% 8.31% 4.08% 8.85% 5.61% 3.15% 1.71% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 126.12 72.78 36.35 99.63 69.11 40.11 21.80 221.92%
EPS 74.03 43.23 21.27 44.51 28.05 15.38 8.41 325.76%
DPS 70.00 25.00 25.00 0.00 37.00 0.00 15.00 178.99%
NAPS 5.48 5.20 5.21 5.03 5.00 4.89 4.91 7.58%
Adjusted Per Share Value based on latest NOSH - 91,379
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 126.12 72.78 36.35 99.63 69.10 40.12 21.79 222.02%
EPS 74.03 43.23 21.27 44.51 28.05 15.38 8.41 325.76%
DPS 70.00 25.00 25.00 0.00 36.99 0.00 14.99 179.11%
NAPS 5.4798 5.1996 5.2095 5.0298 4.9992 4.8901 4.9083 7.61%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 8.15 7.80 6.30 5.60 6.00 5.70 5.45 -
P/RPS 6.46 10.72 17.33 5.62 8.68 14.21 25.00 -59.39%
P/EPS 11.01 18.04 29.62 12.58 21.39 37.06 64.80 -69.29%
EY 9.08 5.54 3.38 7.95 4.67 2.70 1.54 226.01%
DY 8.59 3.21 3.97 0.00 6.17 0.00 2.75 113.53%
P/NAPS 1.49 1.50 1.21 1.11 1.20 1.17 1.11 21.66%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 31/07/08 25/04/08 31/01/08 30/10/07 27/07/07 27/04/07 26/01/07 -
Price 7.80 7.55 7.45 6.10 5.90 6.10 5.60 -
P/RPS 6.18 10.37 20.49 6.12 8.54 15.21 25.69 -61.28%
P/EPS 10.54 17.46 35.03 13.70 21.03 39.66 66.59 -70.70%
EY 9.49 5.73 2.86 7.30 4.75 2.52 1.50 241.68%
DY 8.97 3.31 3.36 0.00 6.27 0.00 2.68 123.59%
P/NAPS 1.42 1.45 1.43 1.21 1.18 1.25 1.14 15.75%

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