[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2011 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- 40.34%
YoY- 62.15%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 90,123 60,690 32,467 143,343 104,969 59,926 30,996 103.58%
PBT 49,715 32,275 19,940 95,772 68,321 37,530 20,786 78.75%
Tax -11,661 -7,793 -4,643 -19,758 -14,156 -7,549 -4,633 84.92%
NP 38,054 24,482 15,297 76,014 54,165 29,981 16,153 76.95%
-
NP to SH 38,054 24,482 15,297 76,014 54,165 29,981 16,153 76.95%
-
Tax Rate 23.46% 24.15% 23.28% 20.63% 20.72% 20.11% 22.29% -
Total Cost 52,069 36,208 17,170 67,329 50,804 29,945 14,843 130.69%
-
Net Worth 618,527 604,741 607,676 595,686 595,641 572,763 571,019 5.46%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 36,545 14,616 14,620 43,854 43,850 16,442 16,445 70.21%
Div Payout % 96.04% 59.70% 95.58% 57.69% 80.96% 54.84% 101.81% -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 618,527 604,741 607,676 595,686 595,641 572,763 571,019 5.46%
NOSH 91,363 91,350 91,379 91,362 91,356 91,349 91,363 0.00%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 42.22% 40.34% 47.12% 53.03% 51.60% 50.03% 52.11% -
ROE 6.15% 4.05% 2.52% 12.76% 9.09% 5.23% 2.83% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 98.64 66.44 35.53 156.89 114.90 65.60 33.93 103.56%
EPS 41.65 26.80 16.74 83.20 59.29 32.82 17.68 76.95%
DPS 40.00 16.00 16.00 48.00 48.00 18.00 18.00 70.20%
NAPS 6.77 6.62 6.65 6.52 6.52 6.27 6.25 5.46%
Adjusted Per Share Value based on latest NOSH - 91,380
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 98.64 66.43 35.54 156.89 114.89 65.59 33.93 103.56%
EPS 41.65 26.80 16.74 83.20 59.29 32.82 17.68 76.95%
DPS 40.00 16.00 16.00 48.00 48.00 18.00 18.00 70.20%
NAPS 6.77 6.6191 6.6512 6.52 6.5195 6.2691 6.25 5.46%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 8.90 9.00 8.41 8.30 8.63 8.70 8.52 -
P/RPS 9.02 13.55 23.67 5.29 7.51 13.26 25.11 -49.43%
P/EPS 21.37 33.58 50.24 9.98 14.56 26.51 48.19 -41.81%
EY 4.68 2.98 1.99 10.02 6.87 3.77 2.08 71.62%
DY 4.49 1.78 1.90 5.78 5.56 2.07 2.11 65.36%
P/NAPS 1.31 1.36 1.26 1.27 1.32 1.39 1.36 -2.46%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 30/07/12 27/04/12 30/01/12 31/10/11 29/07/11 29/04/11 27/01/11 -
Price 9.15 9.00 8.75 8.22 8.63 8.48 8.62 -
P/RPS 9.28 13.55 24.63 5.24 7.51 12.93 25.41 -48.87%
P/EPS 21.97 33.58 52.27 9.88 14.56 25.84 48.76 -41.19%
EY 4.55 2.98 1.91 10.12 6.87 3.87 2.05 70.07%
DY 4.37 1.78 1.83 5.84 5.56 2.12 2.09 63.44%
P/NAPS 1.35 1.36 1.32 1.26 1.32 1.35 1.38 -1.45%

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