[CHINTEK] QoQ Quarter Result on 28-Feb-2011 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- -14.39%
YoY- 36.34%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 32,467 38,374 45,043 28,930 30,996 29,199 29,620 6.30%
PBT 19,940 27,451 30,791 16,744 20,786 14,829 14,443 23.96%
Tax -4,643 -5,602 -6,607 -2,916 -4,633 -3,379 -3,553 19.50%
NP 15,297 21,849 24,184 13,828 16,153 11,450 10,890 25.39%
-
NP to SH 15,297 21,849 24,184 13,828 16,153 11,450 10,890 25.39%
-
Tax Rate 23.28% 20.41% 21.46% 17.42% 22.29% 22.79% 24.60% -
Total Cost 17,170 16,525 20,859 15,102 14,843 17,749 18,730 -5.62%
-
Net Worth 607,676 595,798 595,692 572,665 571,019 535,490 549,981 6.87%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 14,620 - 27,409 - 16,445 - 21,926 -23.65%
Div Payout % 95.58% - 113.34% - 101.81% - 201.34% -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 607,676 595,798 595,692 572,665 571,019 535,490 549,981 6.87%
NOSH 91,379 91,380 91,363 91,334 91,363 91,380 91,359 0.01%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 47.12% 56.94% 53.69% 47.80% 52.11% 39.21% 36.77% -
ROE 2.52% 3.67% 4.06% 2.41% 2.83% 2.14% 1.98% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 35.53 41.99 49.30 31.67 33.93 31.95 32.42 6.29%
EPS 16.74 23.91 26.47 15.14 17.68 12.53 11.92 25.38%
DPS 16.00 0.00 30.00 0.00 18.00 0.00 24.00 -23.66%
NAPS 6.65 6.52 6.52 6.27 6.25 5.86 6.02 6.85%
Adjusted Per Share Value based on latest NOSH - 91,334
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 35.54 42.00 49.30 31.66 33.93 31.96 32.42 6.31%
EPS 16.74 23.91 26.47 15.14 17.68 12.53 11.92 25.38%
DPS 16.00 0.00 30.00 0.00 18.00 0.00 24.00 -23.66%
NAPS 6.6512 6.5212 6.5201 6.268 6.25 5.8611 6.0197 6.87%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 8.41 8.30 8.63 8.70 8.52 8.09 7.50 -
P/RPS 23.67 19.76 17.50 27.47 25.11 25.32 23.13 1.54%
P/EPS 50.24 34.71 32.60 57.46 48.19 64.57 62.92 -13.92%
EY 1.99 2.88 3.07 1.74 2.08 1.55 1.59 16.12%
DY 1.90 0.00 3.48 0.00 2.11 0.00 3.20 -29.33%
P/NAPS 1.26 1.27 1.32 1.39 1.36 1.38 1.25 0.53%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/01/12 31/10/11 29/07/11 29/04/11 27/01/11 29/10/10 30/07/10 -
Price 8.75 8.22 8.63 8.48 8.62 8.65 7.91 -
P/RPS 24.63 19.57 17.50 26.77 25.41 27.07 24.40 0.62%
P/EPS 52.27 34.38 32.60 56.01 48.76 69.03 66.36 -14.69%
EY 1.91 2.91 3.07 1.79 2.05 1.45 1.51 16.94%
DY 1.83 0.00 3.48 0.00 2.09 0.00 3.03 -28.52%
P/NAPS 1.32 1.26 1.32 1.35 1.38 1.48 1.31 0.50%

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