[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2009 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 83.67%
YoY- -53.61%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 52,624 29,650 112,266 82,196 53,824 31,974 165,299 -53.47%
PBT 31,301 18,149 59,526 41,343 23,558 16,967 123,805 -60.11%
Tax -6,761 -3,751 -13,211 -9,966 -6,475 -4,160 -26,084 -59.44%
NP 24,540 14,398 46,315 31,377 17,083 12,807 97,721 -60.29%
-
NP to SH 24,540 14,398 46,315 31,377 17,083 12,807 97,721 -60.29%
-
Tax Rate 21.60% 20.67% 22.19% 24.11% 27.49% 24.52% 21.07% -
Total Cost 28,084 15,252 65,951 50,819 36,741 19,167 67,578 -44.40%
-
Net Worth 542,693 541,752 523,544 520,817 499,700 504,241 502,492 5.27%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 14,618 14,617 31,979 31,980 12,789 12,788 63,953 -62.71%
Div Payout % 59.57% 101.52% 69.05% 101.92% 74.87% 99.86% 65.45% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 542,693 541,752 523,544 520,817 499,700 504,241 502,492 5.27%
NOSH 91,362 91,357 91,369 91,371 91,352 91,348 91,362 0.00%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 46.63% 48.56% 41.25% 38.17% 31.74% 40.05% 59.12% -
ROE 4.52% 2.66% 8.85% 6.02% 3.42% 2.54% 19.45% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 57.60 32.45 122.87 89.96 58.92 35.00 180.93 -53.47%
EPS 26.86 15.76 50.69 34.34 18.70 14.02 106.96 -60.29%
DPS 16.00 16.00 35.00 35.00 14.00 14.00 70.00 -62.71%
NAPS 5.94 5.93 5.73 5.70 5.47 5.52 5.50 5.27%
Adjusted Per Share Value based on latest NOSH - 91,335
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 57.60 32.45 122.88 89.97 58.91 35.00 180.93 -53.47%
EPS 26.86 15.76 50.69 34.34 18.70 14.02 106.96 -60.29%
DPS 16.00 16.00 35.00 35.00 14.00 14.00 70.00 -62.71%
NAPS 5.94 5.9297 5.7304 5.7005 5.4694 5.5191 5.50 5.27%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 7.54 7.40 7.20 6.60 6.10 5.50 6.95 -
P/RPS 13.09 22.80 5.86 7.34 10.35 15.71 3.84 127.01%
P/EPS 28.07 46.95 14.20 19.22 32.62 39.23 6.50 165.89%
EY 3.56 2.13 7.04 5.20 3.07 2.55 15.39 -62.41%
DY 2.12 2.16 4.86 5.30 2.30 2.55 10.07 -64.71%
P/NAPS 1.27 1.25 1.26 1.16 1.12 1.00 1.26 0.52%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 28/01/10 30/10/09 31/07/09 23/04/09 21/01/09 31/10/08 -
Price 7.70 7.60 7.20 7.30 6.50 5.95 5.00 -
P/RPS 13.37 23.42 5.86 8.11 11.03 17.00 2.76 187.12%
P/EPS 28.67 48.22 14.20 21.26 34.76 42.44 4.67 236.39%
EY 3.49 2.07 7.04 4.70 2.88 2.36 21.39 -70.23%
DY 2.08 2.11 4.86 4.79 2.15 2.35 14.00 -72.04%
P/NAPS 1.30 1.28 1.26 1.28 1.19 1.08 0.91 26.92%

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