[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2007 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 82.34%
YoY- 41.99%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 66,492 33,208 91,021 63,130 36,651 19,911 83,189 -13.88%
PBT 50,169 24,793 53,052 34,502 19,076 10,638 32,735 32.96%
Tax -10,676 -5,362 -12,388 -8,879 -5,024 -2,957 -10,239 2.82%
NP 39,493 19,431 40,664 25,623 14,052 7,681 22,496 45.57%
-
NP to SH 39,493 19,431 40,664 25,623 14,052 7,681 22,496 45.57%
-
Tax Rate 21.28% 21.63% 23.35% 25.73% 26.34% 27.80% 31.28% -
Total Cost 26,999 13,777 50,357 37,507 22,599 12,230 60,693 -41.75%
-
Net Worth 475,048 475,954 459,537 456,737 446,776 448,438 438,233 5.53%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div 22,838 22,838 - 33,798 - 13,699 - -
Div Payout % 57.83% 117.54% - 131.91% - 178.36% - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 475,048 475,954 459,537 456,737 446,776 448,438 438,233 5.53%
NOSH 91,355 91,354 91,359 91,347 91,365 91,331 91,298 0.04%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 59.40% 58.51% 44.68% 40.59% 38.34% 38.58% 27.04% -
ROE 8.31% 4.08% 8.85% 5.61% 3.15% 1.71% 5.13% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 72.78 36.35 99.63 69.11 40.11 21.80 91.12 -13.92%
EPS 43.23 21.27 44.51 28.05 15.38 8.41 24.64 45.51%
DPS 25.00 25.00 0.00 37.00 0.00 15.00 0.00 -
NAPS 5.20 5.21 5.03 5.00 4.89 4.91 4.80 5.48%
Adjusted Per Share Value based on latest NOSH - 91,398
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 72.78 36.35 99.63 69.10 40.12 21.79 91.05 -13.88%
EPS 43.23 21.27 44.51 28.05 15.38 8.41 24.62 45.59%
DPS 25.00 25.00 0.00 36.99 0.00 14.99 0.00 -
NAPS 5.1996 5.2095 5.0298 4.9992 4.8901 4.9083 4.7966 5.53%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 7.80 6.30 5.60 6.00 5.70 5.45 5.40 -
P/RPS 10.72 17.33 5.62 8.68 14.21 25.00 5.93 48.45%
P/EPS 18.04 29.62 12.58 21.39 37.06 64.80 21.92 -12.18%
EY 5.54 3.38 7.95 4.67 2.70 1.54 4.56 13.87%
DY 3.21 3.97 0.00 6.17 0.00 2.75 0.00 -
P/NAPS 1.50 1.21 1.11 1.20 1.17 1.11 1.13 20.80%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 25/04/08 31/01/08 30/10/07 27/07/07 27/04/07 26/01/07 31/10/06 -
Price 7.55 7.45 6.10 5.90 6.10 5.60 5.60 -
P/RPS 10.37 20.49 6.12 8.54 15.21 25.69 6.15 41.71%
P/EPS 17.46 35.03 13.70 21.03 39.66 66.59 22.73 -16.13%
EY 5.73 2.86 7.30 4.75 2.52 1.50 4.40 19.27%
DY 3.31 3.36 0.00 6.27 0.00 2.68 0.00 -
P/NAPS 1.45 1.43 1.21 1.18 1.25 1.14 1.17 15.39%

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