[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2010 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

31-May-2010 [#3]

Profit Trend

QoQ- 44.38%

YoY- 12.92%

Quarter Report

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Cumulative Result
Revenue	59,926	30,996	111,443	82,244	52,624	29,650	112,266	-34.27%
YoY %	93.33%	-72.19%	35.50%	56.29%	77.48%	-73.59%	-	-
Horiz. %	53.38%	27.61%	99.27%	73.26%	46.87%	26.41%	100.00%	-
PBT	37,530	20,786	60,573	45,744	31,301	18,149	59,526	-26.53%
YoY %	80.55%	-65.68%	32.42%	46.14%	72.47%	-69.51%	-	-
Horiz. %	63.05%	34.92%	101.76%	76.85%	52.58%	30.49%	100.00%	-
Tax	-7,549	-4,633	-13,693	-10,314	-6,761	-3,751	-13,211	-31.21%
YoY %	-62.94%	66.17%	-32.76%	-52.55%	-80.25%	71.61%	-	-
Horiz. %	57.14%	35.07%	103.65%	78.07%	51.18%	28.39%	100.00%	-
NP	29,981	16,153	46,880	35,430	24,540	14,398	46,315	-25.22%
YoY %	85.61%	-65.54%	32.32%	44.38%	70.44%	-68.91%	-	-
Horiz. %	64.73%	34.88%	101.22%	76.50%	52.98%	31.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,981	16,153	46,880	35,430	24,540	14,398	46,315	-25.22%
YoY %	85.61%	-65.54%	32.32%	44.38%	70.44%	-68.91%	-	-
Horiz. %	64.73%	34.88%	101.22%	76.50%	52.98%	31.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.11%	22.29%	22.61%	22.55%	21.60%	20.67%	22.19%	-
YoY %	-9.78%	-1.42%	0.27%	4.40%	4.50%	-6.85%	-	-
Horiz. %	90.63%	100.45%	101.89%	101.62%	97.34%	93.15%	100.00%	-
Total Cost	29,945	14,843	64,563	46,814	28,084	15,252	65,951	-41.01%
YoY %	101.74%	-77.01%	37.91%	66.69%	84.13%	-76.87%	-	-
Horiz. %	45.40%	22.51%	97.90%	70.98%	42.58%	23.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	572,763	571,019	535,405	549,996	542,693	541,752	523,544	6.19%
YoY %	0.31%	6.65%	-2.65%	1.35%	0.17%	3.48%	-	-
Horiz. %	109.40%	109.07%	102.27%	105.05%	103.66%	103.48%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Dividend
Div	16,442	16,445	36,546	36,544	14,618	14,617	31,979	-35.89%
YoY %	-0.02%	-55.00%	0.01%	149.99%	0.01%	-54.29%	-	-
Horiz. %	51.41%	51.42%	114.28%	114.27%	45.71%	45.71%	100.00%	-
Div Payout %	54.84%	101.81%	77.96%	103.15%	59.57%	101.52%	69.05%	-
YoY %	-46.13%	30.59%	-24.42%	73.16%	-41.32%	47.02%	-	-
Horiz. %	79.42%	147.44%	112.90%	149.38%	86.27%	147.02%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Equity
Net Worth	572,763	571,019	535,405	549,996	542,693	541,752	523,544	6.19%
YoY %	0.31%	6.65%	-2.65%	1.35%	0.17%	3.48%	-	-
Horiz. %	109.40%	109.07%	102.27%	105.05%	103.66%	103.48%	100.00%	-
NOSH	91,349	91,363	91,366	91,361	91,362	91,357	91,369	-0.01%
YoY %	-0.02%	-0.00%	0.01%	-0.00%	0.01%	-0.01%	-	-
Horiz. %	99.98%	99.99%	100.00%	99.99%	99.99%	99.99%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Ratio Analysis
NP Margin	50.03%	52.11%	42.07%	43.08%	46.63%	48.56%	41.25%	-
YoY %	-3.99%	23.86%	-2.34%	-7.61%	-3.97%	17.72%	-	-
Horiz. %	121.28%	126.33%	101.99%	104.44%	113.04%	117.72%	100.00%	-
ROE	5.23%	2.83%	8.76%	6.44%	4.52%	2.66%	8.85%	-
YoY %	84.81%	-67.69%	36.02%	42.48%	69.92%	-69.94%	-	-
Horiz. %	59.10%	31.98%	98.98%	72.77%	51.07%	30.06%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Per Share
RPS	65.60	33.93	121.97	90.02	57.60	32.45	122.87	-34.26%
YoY %	93.34%	-72.18%	35.49%	56.28%	77.50%	-73.59%	-	-
Horiz. %	53.39%	27.61%	99.27%	73.26%	46.88%	26.41%	100.00%	-
EPS	32.82	17.68	51.31	38.78	26.86	15.76	50.69	-25.21%
YoY %	85.63%	-65.54%	32.31%	44.38%	70.43%	-68.91%	-	-
Horiz. %	64.75%	34.88%	101.22%	76.50%	52.99%	31.09%	100.00%	-
DPS	18.00	18.00	40.00	40.00	16.00	16.00	35.00	-35.88%
YoY %	0.00%	-55.00%	0.00%	150.00%	0.00%	-54.29%	-	-
Horiz. %	51.43%	51.43%	114.29%	114.29%	45.71%	45.71%	100.00%	-
NAPS	6.27	6.25	5.86	6.02	5.94	5.93	5.73	6.20%
YoY %	0.32%	6.66%	-2.66%	1.35%	0.17%	3.49%	-	-
Horiz. %	109.42%	109.08%	102.27%	105.06%	103.66%	103.49%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,359
RPS	65.59	33.93	121.98	90.02	57.60	32.45	122.88	-34.27%
YoY %	93.31%	-72.18%	35.50%	56.28%	77.50%	-73.59%	-	-
Horiz. %	53.38%	27.61%	99.27%	73.26%	46.88%	26.41%	100.00%	-
EPS	32.82	17.68	51.31	38.78	26.86	15.76	50.69	-25.21%
YoY %	85.63%	-65.54%	32.31%	44.38%	70.43%	-68.91%	-	-
Horiz. %	64.75%	34.88%	101.22%	76.50%	52.99%	31.09%	100.00%	-
DPS	18.00	18.00	40.00	40.00	16.00	16.00	35.00	-35.88%
YoY %	0.00%	-55.00%	0.00%	150.00%	0.00%	-54.29%	-	-
Horiz. %	51.43%	51.43%	114.29%	114.29%	45.71%	45.71%	100.00%	-
NAPS	6.2691	6.25	5.8602	6.0199	5.94	5.9297	5.7304	6.19%
YoY %	0.31%	6.65%	-2.65%	1.35%	0.17%	3.48%	-	-
Horiz. %	109.40%	109.07%	102.27%	105.05%	103.66%	103.48%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	-
Price	8.70	8.52	8.09	7.50	7.54	7.40	7.20	-
P/RPS	13.26	25.11	6.63	8.33	13.09	22.80	5.86	72.61%
YoY %	-47.19%	278.73%	-20.41%	-36.36%	-42.59%	289.08%	-	-
Horiz. %	226.28%	428.50%	113.14%	142.15%	223.38%	389.08%	100.00%	-
P/EPS	26.51	48.19	15.77	19.34	28.07	46.95	14.20	51.79%
YoY %	-44.99%	205.58%	-18.46%	-31.10%	-40.21%	230.63%	-	-
Horiz. %	186.69%	339.37%	111.06%	136.20%	197.68%	330.63%	100.00%	-
EY	3.77	2.08	6.34	5.17	3.56	2.13	7.04	-34.13%
YoY %	81.25%	-67.19%	22.63%	45.22%	67.14%	-69.74%	-	-
Horiz. %	53.55%	29.55%	90.06%	73.44%	50.57%	30.26%	100.00%	-
DY	2.07	2.11	4.94	5.33	2.12	2.16	4.86	-43.47%
YoY %	-1.90%	-57.29%	-7.32%	151.42%	-1.85%	-55.56%	-	-
Horiz. %	42.59%	43.42%	101.65%	109.67%	43.62%	44.44%	100.00%	-
P/NAPS	1.39	1.36	1.38	1.25	1.27	1.25	1.26	6.78%
YoY %	2.21%	-1.45%	10.40%	-1.57%	1.60%	-0.79%	-	-
Horiz. %	110.32%	107.94%	109.52%	99.21%	100.79%	99.21%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Announcement Date
Date	29/04/11	27/01/11	29/10/10	30/07/10	29/04/10	28/01/10	30/10/09	-
Price	8.48	8.62	8.65	7.91	7.70	7.60	7.20	-
P/RPS	12.93	25.41	7.09	8.79	13.37	23.42	5.86	69.73%
YoY %	-49.11%	258.39%	-19.34%	-34.26%	-42.91%	299.66%	-	-
Horiz. %	220.65%	433.62%	120.99%	150.00%	228.16%	399.66%	100.00%	-
P/EPS	25.84	48.76	16.86	20.40	28.67	48.22	14.20	49.21%
YoY %	-47.01%	189.21%	-17.35%	-28.85%	-40.54%	239.58%	-	-
Horiz. %	181.97%	343.38%	118.73%	143.66%	201.90%	339.58%	100.00%	-
EY	3.87	2.05	5.93	4.90	3.49	2.07	7.04	-32.96%
YoY %	88.78%	-65.43%	21.02%	40.40%	68.60%	-70.60%	-	-
Horiz. %	54.97%	29.12%	84.23%	69.60%	49.57%	29.40%	100.00%	-
DY	2.12	2.09	4.62	5.06	2.08	2.11	4.86	-42.56%
YoY %	1.44%	-54.76%	-8.70%	143.27%	-1.42%	-56.58%	-	-
Horiz. %	43.62%	43.00%	95.06%	104.12%	42.80%	43.42%	100.00%	-
P/NAPS	1.35	1.38	1.48	1.31	1.30	1.28	1.26	4.72%
YoY %	-2.17%	-6.76%	12.98%	0.77%	1.56%	1.59%	-	-
Horiz. %	107.14%	109.52%	117.46%	103.97%	103.17%	101.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos