[CHINTEK] QoQ TTM Result on 28-Feb-2010 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 12.24%
YoY- -28.6%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 112,789 111,443 112,314 111,066 109,942 112,266 132,270 -10.06%
PBT 63,210 60,573 63,927 67,269 60,708 59,526 78,552 -13.47%
Tax -14,575 -13,693 -13,559 -13,497 -12,802 -13,211 -17,088 -10.05%
NP 48,635 46,880 50,368 53,772 47,906 46,315 61,464 -14.43%
-
NP to SH 48,635 46,880 50,368 53,772 47,906 46,315 61,464 -14.43%
-
Tax Rate 23.06% 22.61% 21.21% 20.06% 21.09% 22.19% 21.75% -
Total Cost 64,154 64,563 61,946 57,294 62,036 65,951 70,806 -6.35%
-
Net Worth 571,019 535,490 549,981 542,734 541,752 523,515 520,612 6.34%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 38,371 36,543 36,543 33,797 33,797 31,969 31,969 12.92%
Div Payout % 78.90% 77.95% 72.55% 62.85% 70.55% 69.03% 52.01% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 571,019 535,490 549,981 542,734 541,752 523,515 520,612 6.34%
NOSH 91,363 91,380 91,359 91,369 91,357 91,363 91,335 0.02%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 43.12% 42.07% 44.85% 48.41% 43.57% 41.25% 46.47% -
ROE 8.52% 8.75% 9.16% 9.91% 8.84% 8.85% 11.81% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 123.45 121.95 122.94 121.56 120.34 122.88 144.82 -10.08%
EPS 53.23 51.30 55.13 58.85 52.44 50.69 67.29 -14.45%
DPS 42.00 40.00 40.00 37.00 37.00 35.00 35.00 12.91%
NAPS 6.25 5.86 6.02 5.94 5.93 5.73 5.70 6.32%
Adjusted Per Share Value based on latest NOSH - 91,369
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 123.45 121.98 122.93 121.57 120.34 122.88 144.77 -10.06%
EPS 53.23 51.31 55.13 58.86 52.43 50.69 67.27 -14.43%
DPS 42.00 40.00 40.00 36.99 36.99 34.99 34.99 12.93%
NAPS 6.25 5.8611 6.0197 5.9404 5.9297 5.7301 5.6983 6.34%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 8.52 8.09 7.50 7.54 7.40 7.20 6.60 -
P/RPS 6.90 6.63 6.10 6.20 6.15 5.86 4.56 31.76%
P/EPS 16.01 15.77 13.60 12.81 14.11 14.20 9.81 38.57%
EY 6.25 6.34 7.35 7.81 7.09 7.04 10.20 -27.83%
DY 4.93 4.94 5.33 4.91 5.00 4.86 5.30 -4.70%
P/NAPS 1.36 1.38 1.25 1.27 1.25 1.26 1.16 11.17%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 29/10/10 30/07/10 29/04/10 28/01/10 30/10/09 31/07/09 -
Price 8.62 8.65 7.91 7.70 7.60 7.20 7.30 -
P/RPS 6.98 7.09 6.43 6.33 6.32 5.86 5.04 24.22%
P/EPS 16.19 16.86 14.35 13.08 14.49 14.20 10.85 30.54%
EY 6.18 5.93 6.97 7.64 6.90 7.04 9.22 -23.39%
DY 4.87 4.62 5.06 4.81 4.87 4.86 4.79 1.10%
P/NAPS 1.38 1.48 1.31 1.30 1.28 1.26 1.28 5.13%

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