[CHINTEK] QoQ Quarter Result on 28-Feb-2007 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- -17.06%
YoY- 6.97%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 33,208 27,891 26,479 16,740 19,911 23,704 23,839 24.70%
PBT 24,793 18,550 15,426 8,438 10,638 7,193 10,719 74.80%
Tax -5,362 -3,509 -3,855 -2,067 -2,957 -2,743 -3,473 33.54%
NP 19,431 15,041 11,571 6,371 7,681 4,450 7,246 92.90%
-
NP to SH 19,431 15,041 11,571 6,371 7,681 4,450 7,246 92.90%
-
Tax Rate 21.63% 18.92% 24.99% 24.50% 27.80% 38.13% 32.40% -
Total Cost 13,777 12,850 14,908 10,369 12,230 19,254 16,593 -11.65%
-
Net Worth 475,954 459,636 456,990 446,975 448,438 438,603 435,856 6.03%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div 22,838 - 20,107 - 13,699 - 13,706 40.50%
Div Payout % 117.54% - 173.78% - 178.36% - 189.16% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 475,954 459,636 456,990 446,975 448,438 438,603 435,856 6.03%
NOSH 91,354 91,379 91,398 91,406 91,331 91,375 91,374 -0.01%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 58.51% 53.93% 43.70% 38.06% 38.58% 18.77% 30.40% -
ROE 4.08% 3.27% 2.53% 1.43% 1.71% 1.01% 1.66% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 36.35 30.52 28.97 18.31 21.80 25.94 26.09 24.71%
EPS 21.27 16.46 12.66 6.97 8.41 4.87 7.93 92.93%
DPS 25.00 0.00 22.00 0.00 15.00 0.00 15.00 40.52%
NAPS 5.21 5.03 5.00 4.89 4.91 4.80 4.77 6.05%
Adjusted Per Share Value based on latest NOSH - 91,406
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 36.35 30.53 28.98 18.32 21.79 25.94 26.09 24.71%
EPS 21.27 16.46 12.66 6.97 8.41 4.87 7.93 92.93%
DPS 25.00 0.00 22.01 0.00 14.99 0.00 15.00 40.52%
NAPS 5.2095 5.0309 5.0019 4.8923 4.9083 4.8007 4.7706 6.03%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 6.30 5.60 6.00 5.70 5.45 5.40 5.30 -
P/RPS 17.33 18.35 20.71 31.12 25.00 20.82 20.31 -10.02%
P/EPS 29.62 34.02 47.39 81.78 64.80 110.88 66.83 -41.84%
EY 3.38 2.94 2.11 1.22 1.54 0.90 1.50 71.79%
DY 3.97 0.00 3.67 0.00 2.75 0.00 2.83 25.28%
P/NAPS 1.21 1.11 1.20 1.17 1.11 1.13 1.11 5.91%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 31/01/08 30/10/07 27/07/07 27/04/07 26/01/07 31/10/06 27/07/06 -
Price 7.45 6.10 5.90 6.10 5.60 5.60 5.30 -
P/RPS 20.49 19.99 20.37 33.31 25.69 21.59 20.31 0.58%
P/EPS 35.03 37.06 46.60 87.52 66.59 114.99 66.83 -34.96%
EY 2.86 2.70 2.15 1.14 1.50 0.87 1.50 53.70%
DY 3.36 0.00 3.73 0.00 2.68 0.00 2.83 12.11%
P/NAPS 1.43 1.21 1.18 1.25 1.14 1.17 1.11 18.37%

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