[CHINTEK] QoQ Quarter Result on 31-May-2007 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 81.62%
YoY- 59.69%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 33,284 33,208 27,891 26,479 16,740 19,911 23,704 25.41%
PBT 25,376 24,793 18,550 15,426 8,438 10,638 7,193 131.92%
Tax -5,314 -5,362 -3,509 -3,855 -2,067 -2,957 -2,743 55.46%
NP 20,062 19,431 15,041 11,571 6,371 7,681 4,450 173.15%
-
NP to SH 20,062 19,431 15,041 11,571 6,371 7,681 4,450 173.15%
-
Tax Rate 20.94% 21.63% 18.92% 24.99% 24.50% 27.80% 38.13% -
Total Cost 13,222 13,777 12,850 14,908 10,369 12,230 19,254 -22.18%
-
Net Worth 475,056 475,954 459,636 456,990 446,975 448,438 438,603 5.47%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - 22,838 - 20,107 - 13,699 - -
Div Payout % - 117.54% - 173.78% - 178.36% - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 475,056 475,954 459,636 456,990 446,975 448,438 438,603 5.47%
NOSH 91,357 91,354 91,379 91,398 91,406 91,331 91,375 -0.01%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 60.28% 58.51% 53.93% 43.70% 38.06% 38.58% 18.77% -
ROE 4.22% 4.08% 3.27% 2.53% 1.43% 1.71% 1.01% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 36.43 36.35 30.52 28.97 18.31 21.80 25.94 25.43%
EPS 21.96 21.27 16.46 12.66 6.97 8.41 4.87 173.19%
DPS 0.00 25.00 0.00 22.00 0.00 15.00 0.00 -
NAPS 5.20 5.21 5.03 5.00 4.89 4.91 4.80 5.48%
Adjusted Per Share Value based on latest NOSH - 91,398
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 36.43 36.35 30.53 28.98 18.32 21.79 25.94 25.43%
EPS 21.96 21.27 16.46 12.66 6.97 8.41 4.87 173.19%
DPS 0.00 25.00 0.00 22.01 0.00 14.99 0.00 -
NAPS 5.1997 5.2095 5.0309 5.0019 4.8923 4.9083 4.8007 5.47%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 7.80 6.30 5.60 6.00 5.70 5.45 5.40 -
P/RPS 21.41 17.33 18.35 20.71 31.12 25.00 20.82 1.88%
P/EPS 35.52 29.62 34.02 47.39 81.78 64.80 110.88 -53.21%
EY 2.82 3.38 2.94 2.11 1.22 1.54 0.90 114.27%
DY 0.00 3.97 0.00 3.67 0.00 2.75 0.00 -
P/NAPS 1.50 1.21 1.11 1.20 1.17 1.11 1.13 20.80%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 25/04/08 31/01/08 30/10/07 27/07/07 27/04/07 26/01/07 31/10/06 -
Price 7.55 7.45 6.10 5.90 6.10 5.60 5.60 -
P/RPS 20.72 20.49 19.99 20.37 33.31 25.69 21.59 -2.70%
P/EPS 34.38 35.03 37.06 46.60 87.52 66.59 114.99 -55.32%
EY 2.91 2.86 2.70 2.15 1.14 1.50 0.87 123.82%
DY 0.00 3.36 0.00 3.73 0.00 2.68 0.00 -
P/NAPS 1.45 1.43 1.21 1.18 1.25 1.14 1.17 15.39%

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