[CHINTEK] QoQ Quarter Result on 30-Nov-2007 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 29.19%
YoY- 152.97%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 50,074 48,733 33,284 33,208 27,891 26,479 16,740 106.91%
PBT 37,209 36,427 25,376 24,793 18,550 15,426 8,438 167.70%
Tax -7,122 -8,286 -5,314 -5,362 -3,509 -3,855 -2,067 127.27%
NP 30,087 28,141 20,062 19,431 15,041 11,571 6,371 180.15%
-
NP to SH 30,087 28,141 20,062 19,431 15,041 11,571 6,371 180.15%
-
Tax Rate 19.14% 22.75% 20.94% 21.63% 18.92% 24.99% 24.50% -
Total Cost 19,987 20,592 13,222 13,777 12,850 14,908 10,369 54.57%
-
Net Worth 502,515 500,690 475,056 475,954 459,636 456,990 446,975 8.08%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - 41,115 - 22,838 - 20,107 - -
Div Payout % - 146.10% - 117.54% - 173.78% - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 502,515 500,690 475,056 475,954 459,636 456,990 446,975 8.08%
NOSH 91,366 91,366 91,357 91,354 91,379 91,398 91,406 -0.02%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 60.09% 57.75% 60.28% 58.51% 53.93% 43.70% 38.06% -
ROE 5.99% 5.62% 4.22% 4.08% 3.27% 2.53% 1.43% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 54.81 53.34 36.43 36.35 30.52 28.97 18.31 107.01%
EPS 32.93 30.80 21.96 21.27 16.46 12.66 6.97 180.23%
DPS 0.00 45.00 0.00 25.00 0.00 22.00 0.00 -
NAPS 5.50 5.48 5.20 5.21 5.03 5.00 4.89 8.11%
Adjusted Per Share Value based on latest NOSH - 91,354
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 54.81 53.34 36.43 36.35 30.53 28.98 18.32 106.94%
EPS 32.93 30.80 21.96 21.27 16.46 12.66 6.97 180.23%
DPS 0.00 45.00 0.00 25.00 0.00 22.01 0.00 -
NAPS 5.5002 5.4802 5.1997 5.2095 5.0309 5.0019 4.8923 8.08%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 6.95 8.15 7.80 6.30 5.60 6.00 5.70 -
P/RPS 12.68 15.28 21.41 17.33 18.35 20.71 31.12 -44.88%
P/EPS 21.11 26.46 35.52 29.62 34.02 47.39 81.78 -59.29%
EY 4.74 3.78 2.82 3.38 2.94 2.11 1.22 146.12%
DY 0.00 5.52 0.00 3.97 0.00 3.67 0.00 -
P/NAPS 1.26 1.49 1.50 1.21 1.11 1.20 1.17 5.04%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 31/10/08 31/07/08 25/04/08 31/01/08 30/10/07 27/07/07 27/04/07 -
Price 5.00 7.80 7.55 7.45 6.10 5.90 6.10 -
P/RPS 9.12 14.62 20.72 20.49 19.99 20.37 33.31 -57.66%
P/EPS 15.18 25.32 34.38 35.03 37.06 46.60 87.52 -68.73%
EY 6.59 3.95 2.91 2.86 2.70 2.15 1.14 220.38%
DY 0.00 5.77 0.00 3.36 0.00 3.73 0.00 -
P/NAPS 0.91 1.42 1.45 1.43 1.21 1.18 1.25 -18.99%

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