[CHINTEK] QoQ TTM Result on 30-Nov-2007 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 28.9%
YoY- 106.9%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 165,299 143,116 120,862 104,318 91,021 86,834 84,194 56.47%
PBT 123,805 105,146 84,145 67,207 53,052 41,695 36,988 122.94%
Tax -26,084 -22,471 -18,040 -14,793 -12,388 -11,622 -11,240 74.83%
NP 97,721 82,675 66,105 52,414 40,664 30,073 25,748 142.33%
-
NP to SH 97,721 82,675 66,105 52,414 40,664 30,073 25,748 142.33%
-
Tax Rate 21.07% 21.37% 21.44% 22.01% 23.35% 27.87% 30.39% -
Total Cost 67,578 60,441 54,757 51,904 50,357 56,761 58,446 10.11%
-
Net Worth 502,515 500,690 475,056 475,954 459,636 456,990 446,975 8.08%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 63,953 63,953 42,946 42,946 33,807 33,807 27,405 75.48%
Div Payout % 65.45% 77.36% 64.97% 81.94% 83.14% 112.42% 106.44% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 502,515 500,690 475,056 475,954 459,636 456,990 446,975 8.08%
NOSH 91,366 91,366 91,357 91,354 91,379 91,398 91,406 -0.02%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 59.12% 57.77% 54.69% 50.24% 44.68% 34.63% 30.58% -
ROE 19.45% 16.51% 13.92% 11.01% 8.85% 6.58% 5.76% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 180.92 156.64 132.30 114.19 99.61 95.01 92.11 56.51%
EPS 106.95 90.49 72.36 57.37 44.50 32.90 28.17 142.38%
DPS 70.00 70.00 47.00 47.00 37.00 37.00 30.00 75.46%
NAPS 5.50 5.48 5.20 5.21 5.03 5.00 4.89 8.11%
Adjusted Per Share Value based on latest NOSH - 91,354
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 180.93 156.65 132.29 114.18 99.63 95.04 92.15 56.47%
EPS 106.96 90.49 72.35 57.37 44.51 32.92 28.18 142.34%
DPS 70.00 70.00 47.01 47.01 37.00 37.00 30.00 75.46%
NAPS 5.5002 5.4802 5.1997 5.2095 5.0309 5.0019 4.8923 8.08%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 6.95 8.15 7.80 6.30 5.60 6.00 5.70 -
P/RPS 3.84 5.20 5.90 5.52 5.62 6.32 6.19 -27.15%
P/EPS 6.50 9.01 10.78 10.98 12.58 18.24 20.24 -52.94%
EY 15.39 11.10 9.28 9.11 7.95 5.48 4.94 112.57%
DY 10.07 8.59 6.03 7.46 6.61 6.17 5.26 53.87%
P/NAPS 1.26 1.49 1.50 1.21 1.11 1.20 1.17 5.04%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 31/10/08 31/07/08 25/04/08 31/01/08 30/10/07 27/07/07 27/04/07 -
Price 5.00 7.80 7.55 7.45 6.10 5.90 6.10 -
P/RPS 2.76 4.98 5.71 6.52 6.12 6.21 6.62 -44.04%
P/EPS 4.67 8.62 10.43 12.98 13.71 17.93 21.66 -63.87%
EY 21.39 11.60 9.58 7.70 7.30 5.58 4.62 176.50%
DY 14.00 8.97 6.23 6.31 6.07 6.27 4.92 100.17%
P/NAPS 0.91 1.42 1.45 1.43 1.21 1.18 1.25 -18.99%

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