[CHINTEK] QoQ Quarter Result on 31-Aug-2007 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- 29.99%
YoY- 238.0%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 48,733 33,284 33,208 27,891 26,479 16,740 19,911 81.51%
PBT 36,427 25,376 24,793 18,550 15,426 8,438 10,638 127.01%
Tax -8,286 -5,314 -5,362 -3,509 -3,855 -2,067 -2,957 98.63%
NP 28,141 20,062 19,431 15,041 11,571 6,371 7,681 137.46%
-
NP to SH 28,141 20,062 19,431 15,041 11,571 6,371 7,681 137.46%
-
Tax Rate 22.75% 20.94% 21.63% 18.92% 24.99% 24.50% 27.80% -
Total Cost 20,592 13,222 13,777 12,850 14,908 10,369 12,230 41.48%
-
Net Worth 500,690 475,056 475,954 459,636 456,990 446,975 448,438 7.61%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 41,115 - 22,838 - 20,107 - 13,699 107.93%
Div Payout % 146.10% - 117.54% - 173.78% - 178.36% -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 500,690 475,056 475,954 459,636 456,990 446,975 448,438 7.61%
NOSH 91,366 91,357 91,354 91,379 91,398 91,406 91,331 0.02%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 57.75% 60.28% 58.51% 53.93% 43.70% 38.06% 38.58% -
ROE 5.62% 4.22% 4.08% 3.27% 2.53% 1.43% 1.71% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 53.34 36.43 36.35 30.52 28.97 18.31 21.80 81.47%
EPS 30.80 21.96 21.27 16.46 12.66 6.97 8.41 137.40%
DPS 45.00 0.00 25.00 0.00 22.00 0.00 15.00 107.86%
NAPS 5.48 5.20 5.21 5.03 5.00 4.89 4.91 7.58%
Adjusted Per Share Value based on latest NOSH - 91,379
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 53.34 36.43 36.35 30.53 28.98 18.32 21.79 81.53%
EPS 30.80 21.96 21.27 16.46 12.66 6.97 8.41 137.40%
DPS 45.00 0.00 25.00 0.00 22.01 0.00 14.99 107.96%
NAPS 5.4802 5.1997 5.2095 5.0309 5.0019 4.8923 4.9083 7.61%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 8.15 7.80 6.30 5.60 6.00 5.70 5.45 -
P/RPS 15.28 21.41 17.33 18.35 20.71 31.12 25.00 -27.95%
P/EPS 26.46 35.52 29.62 34.02 47.39 81.78 64.80 -44.93%
EY 3.78 2.82 3.38 2.94 2.11 1.22 1.54 81.86%
DY 5.52 0.00 3.97 0.00 3.67 0.00 2.75 59.05%
P/NAPS 1.49 1.50 1.21 1.11 1.20 1.17 1.11 21.66%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 31/07/08 25/04/08 31/01/08 30/10/07 27/07/07 27/04/07 26/01/07 -
Price 7.80 7.55 7.45 6.10 5.90 6.10 5.60 -
P/RPS 14.62 20.72 20.49 19.99 20.37 33.31 25.69 -31.30%
P/EPS 25.32 34.38 35.03 37.06 46.60 87.52 66.59 -47.48%
EY 3.95 2.91 2.86 2.70 2.15 1.14 1.50 90.58%
DY 5.77 0.00 3.36 0.00 3.73 0.00 2.68 66.65%
P/NAPS 1.42 1.45 1.43 1.21 1.18 1.25 1.14 15.75%

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