[CHINTEK] QoQ Quarter Result on 31-Aug-2011 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- -9.66%
YoY- 90.82%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 29,433 28,223 32,467 38,374 45,043 28,930 30,996 -3.38%
PBT 17,440 12,335 19,940 27,451 30,791 16,744 20,786 -11.03%
Tax -3,868 -3,150 -4,643 -5,602 -6,607 -2,916 -4,633 -11.32%
NP 13,572 9,185 15,297 21,849 24,184 13,828 16,153 -10.94%
-
NP to SH 13,572 9,185 15,297 21,849 24,184 13,828 16,153 -10.94%
-
Tax Rate 22.18% 25.54% 23.28% 20.41% 21.46% 17.42% 22.29% -
Total Cost 15,861 19,038 17,170 16,525 20,859 15,102 14,843 4.51%
-
Net Worth 618,527 605,021 607,676 595,798 595,692 572,665 571,019 5.46%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 21,927 - 14,620 - 27,409 - 16,445 21.12%
Div Payout % 161.56% - 95.58% - 113.34% - 101.81% -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 618,527 605,021 607,676 595,798 595,692 572,665 571,019 5.46%
NOSH 91,363 91,393 91,379 91,380 91,363 91,334 91,363 0.00%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 46.11% 32.54% 47.12% 56.94% 53.69% 47.80% 52.11% -
ROE 2.19% 1.52% 2.52% 3.67% 4.06% 2.41% 2.83% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 32.22 30.88 35.53 41.99 49.30 31.67 33.93 -3.38%
EPS 14.86 10.05 16.74 23.91 26.47 15.14 17.68 -10.92%
DPS 24.00 0.00 16.00 0.00 30.00 0.00 18.00 21.12%
NAPS 6.77 6.62 6.65 6.52 6.52 6.27 6.25 5.46%
Adjusted Per Share Value based on latest NOSH - 91,380
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 32.22 30.89 35.54 42.00 49.30 31.66 33.93 -3.38%
EPS 14.86 10.05 16.74 23.91 26.47 15.14 17.68 -10.92%
DPS 24.00 0.00 16.00 0.00 30.00 0.00 18.00 21.12%
NAPS 6.77 6.6222 6.6512 6.5212 6.5201 6.268 6.25 5.46%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 8.90 9.00 8.41 8.30 8.63 8.70 8.52 -
P/RPS 27.63 29.14 23.67 19.76 17.50 27.47 25.11 6.57%
P/EPS 59.91 89.55 50.24 34.71 32.60 57.46 48.19 15.60%
EY 1.67 1.12 1.99 2.88 3.07 1.74 2.08 -13.60%
DY 2.70 0.00 1.90 0.00 3.48 0.00 2.11 17.84%
P/NAPS 1.31 1.36 1.26 1.27 1.32 1.39 1.36 -2.46%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 30/07/12 27/04/12 30/01/12 31/10/11 29/07/11 29/04/11 27/01/11 -
Price 9.15 9.00 8.75 8.22 8.63 8.48 8.62 -
P/RPS 28.40 29.14 24.63 19.57 17.50 26.77 25.41 7.69%
P/EPS 61.60 89.55 52.27 34.38 32.60 56.01 48.76 16.84%
EY 1.62 1.12 1.91 2.91 3.07 1.79 2.05 -14.51%
DY 2.62 0.00 1.83 0.00 3.48 0.00 2.09 16.24%
P/NAPS 1.35 1.36 1.32 1.26 1.32 1.35 1.38 -1.45%

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