[CHINTEK] QoQ Quarter Result on 28-Feb-2010 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -29.56%
YoY- 137.18%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 30,996 29,199 29,620 22,974 29,650 30,070 28,372 6.06%
PBT 20,786 14,829 14,443 13,152 18,149 18,183 17,785 10.94%
Tax -4,633 -3,379 -3,553 -3,010 -3,751 -3,245 -3,491 20.74%
NP 16,153 11,450 10,890 10,142 14,398 14,938 14,294 8.48%
-
NP to SH 16,153 11,450 10,890 10,142 14,398 14,938 14,294 8.48%
-
Tax Rate 22.29% 22.79% 24.60% 22.89% 20.67% 17.85% 19.63% -
Total Cost 14,843 17,749 18,730 12,832 15,252 15,132 14,078 3.58%
-
Net Worth 571,019 535,490 549,981 542,734 541,752 523,515 520,612 6.34%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 16,445 - 21,926 - 14,617 - 19,180 -9.73%
Div Payout % 101.81% - 201.34% - 101.52% - 134.19% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 571,019 535,490 549,981 542,734 541,752 523,515 520,612 6.34%
NOSH 91,363 91,380 91,359 91,369 91,357 91,363 91,335 0.02%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 52.11% 39.21% 36.77% 44.15% 48.56% 49.68% 50.38% -
ROE 2.83% 2.14% 1.98% 1.87% 2.66% 2.85% 2.75% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 33.93 31.95 32.42 25.14 32.45 32.91 31.06 6.06%
EPS 17.68 12.53 11.92 11.10 15.76 16.35 15.65 8.46%
DPS 18.00 0.00 24.00 0.00 16.00 0.00 21.00 -9.75%
NAPS 6.25 5.86 6.02 5.94 5.93 5.73 5.70 6.32%
Adjusted Per Share Value based on latest NOSH - 91,369
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 33.93 31.96 32.42 25.15 32.45 32.91 31.05 6.08%
EPS 17.68 12.53 11.92 11.10 15.76 16.35 15.65 8.46%
DPS 18.00 0.00 24.00 0.00 16.00 0.00 20.99 -9.72%
NAPS 6.25 5.8611 6.0197 5.9404 5.9297 5.7301 5.6983 6.34%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 8.52 8.09 7.50 7.54 7.40 7.20 6.60 -
P/RPS 25.11 25.32 23.13 29.99 22.80 21.88 21.25 11.75%
P/EPS 48.19 64.57 62.92 67.93 46.95 44.04 42.17 9.29%
EY 2.08 1.55 1.59 1.47 2.13 2.27 2.37 -8.32%
DY 2.11 0.00 3.20 0.00 2.16 0.00 3.18 -23.90%
P/NAPS 1.36 1.38 1.25 1.27 1.25 1.26 1.16 11.17%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 29/10/10 30/07/10 29/04/10 28/01/10 30/10/09 31/07/09 -
Price 8.62 8.65 7.91 7.70 7.60 7.20 7.30 -
P/RPS 25.41 27.07 24.40 30.62 23.42 21.88 23.50 5.34%
P/EPS 48.76 69.03 66.36 69.37 48.22 44.04 46.65 2.99%
EY 2.05 1.45 1.51 1.44 2.07 2.27 2.14 -2.82%
DY 2.09 0.00 3.03 0.00 2.11 0.00 2.88 -19.22%
P/NAPS 1.38 1.48 1.31 1.30 1.28 1.26 1.28 5.13%

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