[CHINTEK] QoQ Quarter Result on 30-Nov-2009 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -3.61%
YoY- 12.42%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 29,199 29,620 22,974 29,650 30,070 28,372 21,850 21.25%
PBT 14,829 14,443 13,152 18,149 18,183 17,785 6,591 71.44%
Tax -3,379 -3,553 -3,010 -3,751 -3,245 -3,491 -2,315 28.58%
NP 11,450 10,890 10,142 14,398 14,938 14,294 4,276 92.48%
-
NP to SH 11,450 10,890 10,142 14,398 14,938 14,294 4,276 92.48%
-
Tax Rate 22.79% 24.60% 22.89% 20.67% 17.85% 19.63% 35.12% -
Total Cost 17,749 18,730 12,832 15,252 15,132 14,078 17,574 0.66%
-
Net Worth 535,490 549,981 542,734 541,752 523,515 520,612 499,780 4.69%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - 21,926 - 14,617 - 19,180 - -
Div Payout % - 201.34% - 101.52% - 134.19% - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 535,490 549,981 542,734 541,752 523,515 520,612 499,780 4.69%
NOSH 91,380 91,359 91,369 91,357 91,363 91,335 91,367 0.00%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 39.21% 36.77% 44.15% 48.56% 49.68% 50.38% 19.57% -
ROE 2.14% 1.98% 1.87% 2.66% 2.85% 2.75% 0.86% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 31.95 32.42 25.14 32.45 32.91 31.06 23.91 21.25%
EPS 12.53 11.92 11.10 15.76 16.35 15.65 4.68 92.46%
DPS 0.00 24.00 0.00 16.00 0.00 21.00 0.00 -
NAPS 5.86 6.02 5.94 5.93 5.73 5.70 5.47 4.68%
Adjusted Per Share Value based on latest NOSH - 91,357
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 31.96 32.42 25.15 32.45 32.91 31.05 23.92 21.24%
EPS 12.53 11.92 11.10 15.76 16.35 15.65 4.68 92.46%
DPS 0.00 24.00 0.00 16.00 0.00 20.99 0.00 -
NAPS 5.8611 6.0197 5.9404 5.9297 5.7301 5.6983 5.4703 4.69%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 8.09 7.50 7.54 7.40 7.20 6.60 6.10 -
P/RPS 25.32 23.13 29.99 22.80 21.88 21.25 25.51 -0.49%
P/EPS 64.57 62.92 67.93 46.95 44.04 42.17 130.34 -37.31%
EY 1.55 1.59 1.47 2.13 2.27 2.37 0.77 59.22%
DY 0.00 3.20 0.00 2.16 0.00 3.18 0.00 -
P/NAPS 1.38 1.25 1.27 1.25 1.26 1.16 1.12 14.88%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 29/10/10 30/07/10 29/04/10 28/01/10 30/10/09 31/07/09 23/04/09 -
Price 8.65 7.91 7.70 7.60 7.20 7.30 6.50 -
P/RPS 27.07 24.40 30.62 23.42 21.88 23.50 27.18 -0.26%
P/EPS 69.03 66.36 69.37 48.22 44.04 46.65 138.89 -37.17%
EY 1.45 1.51 1.44 2.07 2.27 2.14 0.72 59.27%
DY 0.00 3.03 0.00 2.11 0.00 2.88 0.00 -
P/NAPS 1.48 1.31 1.30 1.28 1.26 1.28 1.19 15.60%

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