[CHINTEK] QoQ TTM Result on 28-Feb-2009 [#2]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

23-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-Aug-2009

Quarter

28-Feb-2009 [#2]

Profit Trend

QoQ- -17.33%

YoY- 13.93%

Quarter Report

Chin Teck Plantations Berhad - Quarterly Report 28.2.2009.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
TTM Result
Revenue	109,942	112,266	132,270	152,631	164,065	165,299	143,116	-16.10%
YoY %	-2.07%	-15.12%	-13.34%	-6.97%	-0.75%	15.50%	-	-
Horiz. %	76.82%	78.44%	92.42%	106.65%	114.64%	115.50%	100.00%	-
PBT	60,708	59,526	78,552	97,194	115,979	123,805	105,146	-30.63%
YoY %	1.99%	-24.22%	-19.18%	-16.20%	-6.32%	17.75%	-	-
Horiz. %	57.74%	56.61%	74.71%	92.44%	110.30%	117.75%	100.00%	-
Tax	-12,802	-13,211	-17,088	-21,883	-24,882	-26,084	-22,471	-31.25%
YoY %	3.10%	22.69%	21.91%	12.05%	4.61%	-16.08%	-	-
Horiz. %	56.97%	58.79%	76.04%	97.38%	110.73%	116.08%	100.00%	-
NP	47,906	46,315	61,464	75,311	91,097	97,721	82,675	-30.47%
YoY %	3.44%	-24.65%	-18.39%	-17.33%	-6.78%	18.20%	-	-
Horiz. %	57.94%	56.02%	74.34%	91.09%	110.19%	118.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,906	46,315	61,464	75,311	91,097	97,721	82,675	-30.47%
YoY %	3.44%	-24.65%	-18.39%	-17.33%	-6.78%	18.20%	-	-
Horiz. %	57.94%	56.02%	74.34%	91.09%	110.19%	118.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.09%	22.19%	21.75%	22.51%	21.45%	21.07%	21.37%	-
YoY %	-4.96%	2.02%	-3.38%	4.94%	1.80%	-1.40%	-	-
Horiz. %	98.69%	103.84%	101.78%	105.33%	100.37%	98.60%	100.00%	-
Total Cost	62,036	65,951	70,806	77,320	72,968	67,578	60,441	1.75%
YoY %	-5.94%	-6.86%	-8.42%	5.96%	7.98%	11.81%	-	-
Horiz. %	102.64%	109.12%	117.15%	127.93%	120.73%	111.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	541,752	523,515	520,612	499,780	504,241	502,515	500,690	5.39%
YoY %	3.48%	0.56%	4.17%	-0.88%	0.34%	0.36%	-	-
Horiz. %	108.20%	104.56%	103.98%	99.82%	100.71%	100.36%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Dividend
Div	33,797	31,969	31,969	53,903	53,903	63,953	63,953	-34.60%
YoY %	5.72%	0.00%	-40.69%	0.00%	-15.71%	0.00%	-	-
Horiz. %	52.85%	49.99%	49.99%	84.29%	84.29%	100.00%	100.00%	-
Div Payout %	70.55%	69.03%	52.01%	71.57%	59.17%	65.45%	77.36%	-
YoY %	2.20%	32.72%	-27.33%	20.96%	-9.60%	-15.40%	-	-
Horiz. %	91.20%	89.23%	67.23%	92.52%	76.49%	84.60%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Equity
Net Worth	541,752	523,515	520,612	499,780	504,241	502,515	500,690	5.39%
YoY %	3.48%	0.56%	4.17%	-0.88%	0.34%	0.36%	-	-
Horiz. %	108.20%	104.56%	103.98%	99.82%	100.71%	100.36%	100.00%	-
NOSH	91,357	91,363	91,335	91,367	91,348	91,366	91,366	-0.00%
YoY %	-0.01%	0.03%	-0.04%	0.02%	-0.02%	0.00%	-	-
Horiz. %	99.99%	100.00%	99.97%	100.00%	99.98%	100.00%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Ratio Analysis
NP Margin	43.57%	41.25%	46.47%	49.34%	55.52%	59.12%	57.77%	-
YoY %	5.62%	-11.23%	-5.82%	-11.13%	-6.09%	2.34%	-	-
Horiz. %	75.42%	71.40%	80.44%	85.41%	96.11%	102.34%	100.00%	-
ROE	8.84%	8.85%	11.81%	15.07%	18.07%	19.45%	16.51%	-
YoY %	-0.11%	-25.06%	-21.63%	-16.60%	-7.10%	17.81%	-	-
Horiz. %	53.54%	53.60%	71.53%	91.28%	109.45%	117.81%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Per Share
RPS	120.34	122.88	144.82	167.05	179.60	180.92	156.64	-16.10%
YoY %	-2.07%	-15.15%	-13.31%	-6.99%	-0.73%	15.50%	-	-
Horiz. %	76.83%	78.45%	92.45%	106.65%	114.66%	115.50%	100.00%	-
EPS	52.44	50.69	67.29	82.43	99.73	106.95	90.49	-30.46%
YoY %	3.45%	-24.67%	-18.37%	-17.35%	-6.75%	18.19%	-	-
Horiz. %	57.95%	56.02%	74.36%	91.09%	110.21%	118.19%	100.00%	-
DPS	37.00	35.00	35.00	59.00	59.00	70.00	70.00	-34.60%
YoY %	5.71%	0.00%	-40.68%	0.00%	-15.71%	0.00%	-	-
Horiz. %	52.86%	50.00%	50.00%	84.29%	84.29%	100.00%	100.00%	-
NAPS	5.93	5.73	5.70	5.47	5.52	5.50	5.48	5.39%
YoY %	3.49%	0.53%	4.20%	-0.91%	0.36%	0.36%	-	-
Horiz. %	108.21%	104.56%	104.01%	99.82%	100.73%	100.36%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Adjusted Per Share Value based on latest NOSH - 91,367
RPS	120.34	122.88	144.77	167.06	179.57	180.93	156.65	-16.10%
YoY %	-2.07%	-15.12%	-13.34%	-6.97%	-0.75%	15.50%	-	-
Horiz. %	76.82%	78.44%	92.42%	106.65%	114.63%	115.50%	100.00%	-
EPS	52.43	50.69	67.27	82.43	99.71	106.96	90.49	-30.47%
YoY %	3.43%	-24.65%	-18.39%	-17.33%	-6.78%	18.20%	-	-
Horiz. %	57.94%	56.02%	74.34%	91.09%	110.19%	118.20%	100.00%	-
DPS	36.99	34.99	34.99	59.00	59.00	70.00	70.00	-34.61%
YoY %	5.72%	0.00%	-40.69%	0.00%	-15.71%	0.00%	-	-
Horiz. %	52.84%	49.99%	49.99%	84.29%	84.29%	100.00%	100.00%	-
NAPS	5.9297	5.7301	5.6983	5.4703	5.5191	5.5002	5.4802	5.39%
YoY %	3.48%	0.56%	4.17%	-0.88%	0.34%	0.36%	-	-
Horiz. %	108.20%	104.56%	103.98%	99.82%	100.71%	100.36%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	-
Price	7.40	7.20	6.60	6.10	5.50	6.95	8.15	-
P/RPS	6.15	5.86	4.56	3.65	3.06	3.84	5.20	11.82%
YoY %	4.95%	28.51%	24.93%	19.28%	-20.31%	-26.15%	-	-
Horiz. %	118.27%	112.69%	87.69%	70.19%	58.85%	73.85%	100.00%	-
P/EPS	14.11	14.20	9.81	7.40	5.52	6.50	9.01	34.81%
YoY %	-0.63%	44.75%	32.57%	34.06%	-15.08%	-27.86%	-	-
Horiz. %	156.60%	157.60%	108.88%	82.13%	61.27%	72.14%	100.00%	-
EY	7.09	7.04	10.20	13.51	18.13	15.39	11.10	-25.81%
YoY %	0.71%	-30.98%	-24.50%	-25.48%	17.80%	38.65%	-	-
Horiz. %	63.87%	63.42%	91.89%	121.71%	163.33%	138.65%	100.00%	-
DY	5.00	4.86	5.30	9.67	10.73	10.07	8.59	-30.26%
YoY %	2.88%	-8.30%	-45.19%	-9.88%	6.55%	17.23%	-	-
Horiz. %	58.21%	56.58%	61.70%	112.57%	124.91%	117.23%	100.00%	-
P/NAPS	1.25	1.26	1.16	1.12	1.00	1.26	1.49	-11.03%
YoY %	-0.79%	8.62%	3.57%	12.00%	-20.63%	-15.44%	-	-
Horiz. %	83.89%	84.56%	77.85%	75.17%	67.11%	84.56%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Announcement Date
Date	28/01/10	30/10/09	31/07/09	23/04/09	21/01/09	31/10/08	31/07/08	-
Price	7.60	7.20	7.30	6.50	5.95	5.00	7.80	-
P/RPS	6.32	5.86	5.04	3.89	3.31	2.76	4.98	17.20%
YoY %	7.85%	16.27%	29.56%	17.52%	19.93%	-44.58%	-	-
Horiz. %	126.91%	117.67%	101.20%	78.11%	66.47%	55.42%	100.00%	-
P/EPS	14.49	14.20	10.85	7.89	5.97	4.67	8.62	41.33%
YoY %	2.04%	30.88%	37.52%	32.16%	27.84%	-45.82%	-	-
Horiz. %	168.10%	164.73%	125.87%	91.53%	69.26%	54.18%	100.00%	-
EY	6.90	7.04	9.22	12.68	16.76	21.39	11.60	-29.24%
YoY %	-1.99%	-23.64%	-27.29%	-24.34%	-21.65%	84.40%	-	-
Horiz. %	59.48%	60.69%	79.48%	109.31%	144.48%	184.40%	100.00%	-
DY	4.87	4.86	4.79	9.08	9.92	14.00	8.97	-33.42%
YoY %	0.21%	1.46%	-47.25%	-8.47%	-29.14%	56.08%	-	-
Horiz. %	54.29%	54.18%	53.40%	101.23%	110.59%	156.08%	100.00%	-
P/NAPS	1.28	1.26	1.28	1.19	1.08	0.91	1.42	-6.67%
YoY %	1.59%	-1.56%	7.56%	10.19%	18.68%	-35.92%	-	-
Horiz. %	90.14%	88.73%	90.14%	83.80%	76.06%	64.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos