[CHINTEK] QoQ Quarter Result on 29-Feb-2008 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- 3.25%
YoY- 214.9%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 31,974 50,074 48,733 33,284 33,208 27,891 26,479 13.35%
PBT 16,967 37,209 36,427 25,376 24,793 18,550 15,426 6.53%
Tax -4,160 -7,122 -8,286 -5,314 -5,362 -3,509 -3,855 5.19%
NP 12,807 30,087 28,141 20,062 19,431 15,041 11,571 6.98%
-
NP to SH 12,807 30,087 28,141 20,062 19,431 15,041 11,571 6.98%
-
Tax Rate 24.52% 19.14% 22.75% 20.94% 21.63% 18.92% 24.99% -
Total Cost 19,167 19,987 20,592 13,222 13,777 12,850 14,908 18.18%
-
Net Worth 504,241 502,515 500,690 475,056 475,954 459,636 456,990 6.76%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 12,788 - 41,115 - 22,838 - 20,107 -25.98%
Div Payout % 99.86% - 146.10% - 117.54% - 173.78% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 504,241 502,515 500,690 475,056 475,954 459,636 456,990 6.76%
NOSH 91,348 91,366 91,366 91,357 91,354 91,379 91,398 -0.03%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 40.05% 60.09% 57.75% 60.28% 58.51% 53.93% 43.70% -
ROE 2.54% 5.99% 5.62% 4.22% 4.08% 3.27% 2.53% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 35.00 54.81 53.34 36.43 36.35 30.52 28.97 13.39%
EPS 14.02 32.93 30.80 21.96 21.27 16.46 12.66 7.01%
DPS 14.00 0.00 45.00 0.00 25.00 0.00 22.00 -25.95%
NAPS 5.52 5.50 5.48 5.20 5.21 5.03 5.00 6.79%
Adjusted Per Share Value based on latest NOSH - 91,357
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 35.00 54.81 53.34 36.43 36.35 30.53 28.98 13.36%
EPS 14.02 32.93 30.80 21.96 21.27 16.46 12.66 7.01%
DPS 14.00 0.00 45.00 0.00 25.00 0.00 22.01 -25.97%
NAPS 5.5191 5.5002 5.4802 5.1997 5.2095 5.0309 5.0019 6.76%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 5.50 6.95 8.15 7.80 6.30 5.60 6.00 -
P/RPS 15.71 12.68 15.28 21.41 17.33 18.35 20.71 -16.78%
P/EPS 39.23 21.11 26.46 35.52 29.62 34.02 47.39 -11.80%
EY 2.55 4.74 3.78 2.82 3.38 2.94 2.11 13.41%
DY 2.55 0.00 5.52 0.00 3.97 0.00 3.67 -21.49%
P/NAPS 1.00 1.26 1.49 1.50 1.21 1.11 1.20 -11.41%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 31/10/08 31/07/08 25/04/08 31/01/08 30/10/07 27/07/07 -
Price 5.95 5.00 7.80 7.55 7.45 6.10 5.90 -
P/RPS 17.00 9.12 14.62 20.72 20.49 19.99 20.37 -11.32%
P/EPS 42.44 15.18 25.32 34.38 35.03 37.06 46.60 -6.02%
EY 2.36 6.59 3.95 2.91 2.86 2.70 2.15 6.39%
DY 2.35 0.00 5.77 0.00 3.36 0.00 3.73 -26.44%
P/NAPS 1.08 0.91 1.42 1.45 1.43 1.21 1.18 -5.71%

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