[CHINTEK] QoQ Quarter Result on 31-May-2009 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 234.28%
YoY- -49.21%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 22,974 29,650 30,070 28,372 21,850 31,974 50,074 -40.59%
PBT 13,152 18,149 18,183 17,785 6,591 16,967 37,209 -50.10%
Tax -3,010 -3,751 -3,245 -3,491 -2,315 -4,160 -7,122 -43.77%
NP 10,142 14,398 14,938 14,294 4,276 12,807 30,087 -51.66%
-
NP to SH 10,142 14,398 14,938 14,294 4,276 12,807 30,087 -51.66%
-
Tax Rate 22.89% 20.67% 17.85% 19.63% 35.12% 24.52% 19.14% -
Total Cost 12,832 15,252 15,132 14,078 17,574 19,167 19,987 -25.63%
-
Net Worth 542,734 541,752 523,515 520,612 499,780 504,241 502,515 5.28%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - 14,617 - 19,180 - 12,788 - -
Div Payout % - 101.52% - 134.19% - 99.86% - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 542,734 541,752 523,515 520,612 499,780 504,241 502,515 5.28%
NOSH 91,369 91,357 91,363 91,335 91,367 91,348 91,366 0.00%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 44.15% 48.56% 49.68% 50.38% 19.57% 40.05% 60.09% -
ROE 1.87% 2.66% 2.85% 2.75% 0.86% 2.54% 5.99% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 25.14 32.45 32.91 31.06 23.91 35.00 54.81 -40.60%
EPS 11.10 15.76 16.35 15.65 4.68 14.02 32.93 -51.66%
DPS 0.00 16.00 0.00 21.00 0.00 14.00 0.00 -
NAPS 5.94 5.93 5.73 5.70 5.47 5.52 5.50 5.27%
Adjusted Per Share Value based on latest NOSH - 91,335
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 25.15 32.45 32.91 31.05 23.92 35.00 54.81 -40.59%
EPS 11.10 15.76 16.35 15.65 4.68 14.02 32.93 -51.66%
DPS 0.00 16.00 0.00 20.99 0.00 14.00 0.00 -
NAPS 5.9404 5.9297 5.7301 5.6983 5.4703 5.5191 5.5002 5.28%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 7.54 7.40 7.20 6.60 6.10 5.50 6.95 -
P/RPS 29.99 22.80 21.88 21.25 25.51 15.71 12.68 77.79%
P/EPS 67.93 46.95 44.04 42.17 130.34 39.23 21.11 118.42%
EY 1.47 2.13 2.27 2.37 0.77 2.55 4.74 -54.28%
DY 0.00 2.16 0.00 3.18 0.00 2.55 0.00 -
P/NAPS 1.27 1.25 1.26 1.16 1.12 1.00 1.26 0.52%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 28/01/10 30/10/09 31/07/09 23/04/09 21/01/09 31/10/08 -
Price 7.70 7.60 7.20 7.30 6.50 5.95 5.00 -
P/RPS 30.62 23.42 21.88 23.50 27.18 17.00 9.12 124.71%
P/EPS 69.37 48.22 44.04 46.65 138.89 42.44 15.18 176.14%
EY 1.44 2.07 2.27 2.14 0.72 2.36 6.59 -63.82%
DY 0.00 2.11 0.00 2.88 0.00 2.35 0.00 -
P/NAPS 1.30 1.28 1.26 1.28 1.19 1.08 0.91 26.92%

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