[CHINTEK] QoQ Quarter Result on 31-Aug-2006 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- -38.59%
YoY- -21.31%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 26,479 16,740 19,911 23,704 23,839 16,676 18,970 24.92%
PBT 15,426 8,438 10,638 7,193 10,719 7,710 7,113 67.62%
Tax -3,855 -2,067 -2,957 -2,743 -3,473 -1,754 -2,269 42.42%
NP 11,571 6,371 7,681 4,450 7,246 5,956 4,844 78.78%
-
NP to SH 11,571 6,371 7,681 4,450 7,246 5,956 4,844 78.78%
-
Tax Rate 24.99% 24.50% 27.80% 38.13% 32.40% 22.75% 31.90% -
Total Cost 14,908 10,369 12,230 19,254 16,593 10,720 14,126 3.66%
-
Net Worth 456,990 446,975 448,438 438,603 435,856 438,478 437,875 2.89%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 20,107 - 13,699 - 13,706 - 13,683 29.28%
Div Payout % 173.78% - 178.36% - 189.16% - 282.49% -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 456,990 446,975 448,438 438,603 435,856 438,478 437,875 2.89%
NOSH 91,398 91,406 91,331 91,375 91,374 91,349 91,224 0.12%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 43.70% 38.06% 38.58% 18.77% 30.40% 35.72% 25.54% -
ROE 2.53% 1.43% 1.71% 1.01% 1.66% 1.36% 1.11% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 28.97 18.31 21.80 25.94 26.09 18.26 20.79 24.78%
EPS 12.66 6.97 8.41 4.87 7.93 6.52 5.31 78.56%
DPS 22.00 0.00 15.00 0.00 15.00 0.00 15.00 29.11%
NAPS 5.00 4.89 4.91 4.80 4.77 4.80 4.80 2.76%
Adjusted Per Share Value based on latest NOSH - 91,375
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 28.98 18.32 21.79 25.94 26.09 18.25 20.76 24.93%
EPS 12.66 6.97 8.41 4.87 7.93 6.52 5.30 78.78%
DPS 22.01 0.00 14.99 0.00 15.00 0.00 14.98 29.27%
NAPS 5.0019 4.8923 4.9083 4.8007 4.7706 4.7993 4.7927 2.89%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 6.00 5.70 5.45 5.40 5.30 5.05 4.98 -
P/RPS 20.71 31.12 25.00 20.82 20.31 27.66 23.95 -9.24%
P/EPS 47.39 81.78 64.80 110.88 66.83 77.45 93.79 -36.58%
EY 2.11 1.22 1.54 0.90 1.50 1.29 1.07 57.31%
DY 3.67 0.00 2.75 0.00 2.83 0.00 3.01 14.14%
P/NAPS 1.20 1.17 1.11 1.13 1.11 1.05 1.04 10.01%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 27/07/07 27/04/07 26/01/07 31/10/06 27/07/06 10/04/06 26/01/06 -
Price 5.90 6.10 5.60 5.60 5.30 5.05 5.05 -
P/RPS 20.37 33.31 25.69 21.59 20.31 27.66 24.28 -11.05%
P/EPS 46.60 87.52 66.59 114.99 66.83 77.45 95.10 -37.87%
EY 2.15 1.14 1.50 0.87 1.50 1.29 1.05 61.32%
DY 3.73 0.00 2.68 0.00 2.83 0.00 2.97 16.42%
P/NAPS 1.18 1.25 1.14 1.17 1.11 1.05 1.05 8.10%

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