[CHINTEK] QoQ Quarter Result on 31-Aug-2010 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- 5.14%
YoY- -23.35%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 45,043 28,930 30,996 29,199 29,620 22,974 29,650 32.18%
PBT 30,791 16,744 20,786 14,829 14,443 13,152 18,149 42.29%
Tax -6,607 -2,916 -4,633 -3,379 -3,553 -3,010 -3,751 45.89%
NP 24,184 13,828 16,153 11,450 10,890 10,142 14,398 41.34%
-
NP to SH 24,184 13,828 16,153 11,450 10,890 10,142 14,398 41.34%
-
Tax Rate 21.46% 17.42% 22.29% 22.79% 24.60% 22.89% 20.67% -
Total Cost 20,859 15,102 14,843 17,749 18,730 12,832 15,252 23.23%
-
Net Worth 595,692 572,665 571,019 535,490 549,981 542,734 541,752 6.53%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 27,409 - 16,445 - 21,926 - 14,617 52.12%
Div Payout % 113.34% - 101.81% - 201.34% - 101.52% -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 595,692 572,665 571,019 535,490 549,981 542,734 541,752 6.53%
NOSH 91,363 91,334 91,363 91,380 91,359 91,369 91,357 0.00%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 53.69% 47.80% 52.11% 39.21% 36.77% 44.15% 48.56% -
ROE 4.06% 2.41% 2.83% 2.14% 1.98% 1.87% 2.66% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 49.30 31.67 33.93 31.95 32.42 25.14 32.45 32.19%
EPS 26.47 15.14 17.68 12.53 11.92 11.10 15.76 41.34%
DPS 30.00 0.00 18.00 0.00 24.00 0.00 16.00 52.11%
NAPS 6.52 6.27 6.25 5.86 6.02 5.94 5.93 6.53%
Adjusted Per Share Value based on latest NOSH - 91,380
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 49.30 31.66 33.93 31.96 32.42 25.15 32.45 32.19%
EPS 26.47 15.14 17.68 12.53 11.92 11.10 15.76 41.34%
DPS 30.00 0.00 18.00 0.00 24.00 0.00 16.00 52.11%
NAPS 6.5201 6.268 6.25 5.8611 6.0197 5.9404 5.9297 6.53%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 8.63 8.70 8.52 8.09 7.50 7.54 7.40 -
P/RPS 17.50 27.47 25.11 25.32 23.13 29.99 22.80 -16.18%
P/EPS 32.60 57.46 48.19 64.57 62.92 67.93 46.95 -21.60%
EY 3.07 1.74 2.08 1.55 1.59 1.47 2.13 27.62%
DY 3.48 0.00 2.11 0.00 3.20 0.00 2.16 37.47%
P/NAPS 1.32 1.39 1.36 1.38 1.25 1.27 1.25 3.70%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 29/04/11 27/01/11 29/10/10 30/07/10 29/04/10 28/01/10 -
Price 8.63 8.48 8.62 8.65 7.91 7.70 7.60 -
P/RPS 17.50 26.77 25.41 27.07 24.40 30.62 23.42 -17.67%
P/EPS 32.60 56.01 48.76 69.03 66.36 69.37 48.22 -22.98%
EY 3.07 1.79 2.05 1.45 1.51 1.44 2.07 30.08%
DY 3.48 0.00 2.09 0.00 3.03 0.00 2.11 39.63%
P/NAPS 1.32 1.35 1.38 1.48 1.31 1.30 1.28 2.07%

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