[CHINTEK] QoQ TTM Result on 30-Nov-2009 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

28-Jan-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

30-Nov-2009 [#1]

Profit Trend

QoQ- 3.44%

YoY- -47.41%

Quarter Report

Chin Teck Plantations Berhad - 30.11.2009.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
TTM Result
Revenue	111,443	112,314	111,066	109,942	112,266	132,270	152,631	-18.86%
YoY %	-0.78%	1.12%	1.02%	-2.07%	-15.12%	-13.34%	-	-
Horiz. %	73.01%	73.59%	72.77%	72.03%	73.55%	86.66%	100.00%	-
PBT	60,573	63,927	67,269	60,708	59,526	78,552	97,194	-26.97%
YoY %	-5.25%	-4.97%	10.81%	1.99%	-24.22%	-19.18%	-	-
Horiz. %	62.32%	65.77%	69.21%	62.46%	61.24%	80.82%	100.00%	-
Tax	-13,693	-13,559	-13,497	-12,802	-13,211	-17,088	-21,883	-26.77%
YoY %	-0.99%	-0.46%	-5.43%	3.10%	22.69%	21.91%	-	-
Horiz. %	62.57%	61.96%	61.68%	58.50%	60.37%	78.09%	100.00%	-
NP	46,880	50,368	53,772	47,906	46,315	61,464	75,311	-27.03%
YoY %	-6.93%	-6.33%	12.24%	3.44%	-24.65%	-18.39%	-	-
Horiz. %	62.25%	66.88%	71.40%	63.61%	61.50%	81.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,880	50,368	53,772	47,906	46,315	61,464	75,311	-27.03%
YoY %	-6.93%	-6.33%	12.24%	3.44%	-24.65%	-18.39%	-	-
Horiz. %	62.25%	66.88%	71.40%	63.61%	61.50%	81.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.61%	21.21%	20.06%	21.09%	22.19%	21.75%	22.51%	-
YoY %	6.60%	5.73%	-4.88%	-4.96%	2.02%	-3.38%	-	-
Horiz. %	100.44%	94.22%	89.12%	93.69%	98.58%	96.62%	100.00%	-
Total Cost	64,563	61,946	57,294	62,036	65,951	70,806	77,320	-11.29%
YoY %	4.22%	8.12%	-7.64%	-5.94%	-6.86%	-8.42%	-	-
Horiz. %	83.50%	80.12%	74.10%	80.23%	85.30%	91.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	535,490	549,981	542,734	541,752	523,515	520,612	499,780	4.69%
YoY %	-2.63%	1.34%	0.18%	3.48%	0.56%	4.17%	-	-
Horiz. %	107.15%	110.04%	108.59%	108.40%	104.75%	104.17%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Dividend
Div	36,543	36,543	33,797	33,797	31,969	31,969	53,903	-22.77%
YoY %	0.00%	8.12%	0.00%	5.72%	0.00%	-40.69%	-	-
Horiz. %	67.79%	67.79%	62.70%	62.70%	59.31%	59.31%	100.00%	-
Div Payout %	77.95%	72.55%	62.85%	70.55%	69.03%	52.01%	71.57%	-
YoY %	7.44%	15.43%	-10.91%	2.20%	32.72%	-27.33%	-	-
Horiz. %	108.91%	101.37%	87.82%	98.57%	96.45%	72.67%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Equity
Net Worth	535,490	549,981	542,734	541,752	523,515	520,612	499,780	4.69%
YoY %	-2.63%	1.34%	0.18%	3.48%	0.56%	4.17%	-	-
Horiz. %	107.15%	110.04%	108.59%	108.40%	104.75%	104.17%	100.00%	-
NOSH	91,380	91,359	91,369	91,357	91,363	91,335	91,367	0.00%
YoY %	0.02%	-0.01%	0.01%	-0.01%	0.03%	-0.04%	-	-
Horiz. %	100.01%	99.99%	100.00%	99.99%	100.00%	99.96%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Ratio Analysis
NP Margin	42.07%	44.85%	48.41%	43.57%	41.25%	46.47%	49.34%	-
YoY %	-6.20%	-7.35%	11.11%	5.62%	-11.23%	-5.82%	-	-
Horiz. %	85.27%	90.90%	98.12%	88.31%	83.60%	94.18%	100.00%	-
ROE	8.75%	9.16%	9.91%	8.84%	8.85%	11.81%	15.07%	-
YoY %	-4.48%	-7.57%	12.10%	-0.11%	-25.06%	-21.63%	-	-
Horiz. %	58.06%	60.78%	65.76%	58.66%	58.73%	78.37%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Per Share
RPS	121.95	122.94	121.56	120.34	122.88	144.82	167.05	-18.87%
YoY %	-0.81%	1.14%	1.01%	-2.07%	-15.15%	-13.31%	-	-
Horiz. %	73.00%	73.59%	72.77%	72.04%	73.56%	86.69%	100.00%	-
EPS	51.30	55.13	58.85	52.44	50.69	67.29	82.43	-27.04%
YoY %	-6.95%	-6.32%	12.22%	3.45%	-24.67%	-18.37%	-	-
Horiz. %	62.23%	66.88%	71.39%	63.62%	61.49%	81.63%	100.00%	-
DPS	40.00	40.00	37.00	37.00	35.00	35.00	59.00	-22.77%
YoY %	0.00%	8.11%	0.00%	5.71%	0.00%	-40.68%	-	-
Horiz. %	67.80%	67.80%	62.71%	62.71%	59.32%	59.32%	100.00%	-
NAPS	5.86	6.02	5.94	5.93	5.73	5.70	5.47	4.68%
YoY %	-2.66%	1.35%	0.17%	3.49%	0.53%	4.20%	-	-
Horiz. %	107.13%	110.05%	108.59%	108.41%	104.75%	104.20%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,357
RPS	121.98	122.93	121.57	120.34	122.88	144.77	167.06	-18.86%
YoY %	-0.77%	1.12%	1.02%	-2.07%	-15.12%	-13.34%	-	-
Horiz. %	73.02%	73.58%	72.77%	72.03%	73.55%	86.66%	100.00%	-
EPS	51.31	55.13	58.86	52.43	50.69	67.27	82.43	-27.03%
YoY %	-6.93%	-6.34%	12.26%	3.43%	-24.65%	-18.39%	-	-
Horiz. %	62.25%	66.88%	71.41%	63.61%	61.49%	81.61%	100.00%	-
DPS	40.00	40.00	36.99	36.99	34.99	34.99	59.00	-22.77%
YoY %	0.00%	8.14%	0.00%	5.72%	0.00%	-40.69%	-	-
Horiz. %	67.80%	67.80%	62.69%	62.69%	59.31%	59.31%	100.00%	-
NAPS	5.8611	6.0197	5.9404	5.9297	5.7301	5.6983	5.4703	4.69%
YoY %	-2.63%	1.33%	0.18%	3.48%	0.56%	4.17%	-	-
Horiz. %	107.14%	110.04%	108.59%	108.40%	104.75%	104.17%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	-
Price	8.09	7.50	7.54	7.40	7.20	6.60	6.10	-
P/RPS	6.63	6.10	6.20	6.15	5.86	4.56	3.65	48.71%
YoY %	8.69%	-1.61%	0.81%	4.95%	28.51%	24.93%	-	-
Horiz. %	181.64%	167.12%	169.86%	168.49%	160.55%	124.93%	100.00%	-
P/EPS	15.77	13.60	12.81	14.11	14.20	9.81	7.40	65.37%
YoY %	15.96%	6.17%	-9.21%	-0.63%	44.75%	32.57%	-	-
Horiz. %	213.11%	183.78%	173.11%	190.68%	191.89%	132.57%	100.00%	-
EY	6.34	7.35	7.81	7.09	7.04	10.20	13.51	-39.52%
YoY %	-13.74%	-5.89%	10.16%	0.71%	-30.98%	-24.50%	-	-
Horiz. %	46.93%	54.40%	57.81%	52.48%	52.11%	75.50%	100.00%	-
DY	4.94	5.33	4.91	5.00	4.86	5.30	9.67	-36.01%
YoY %	-7.32%	8.55%	-1.80%	2.88%	-8.30%	-45.19%	-	-
Horiz. %	51.09%	55.12%	50.78%	51.71%	50.26%	54.81%	100.00%	-
P/NAPS	1.38	1.25	1.27	1.25	1.26	1.16	1.12	14.88%
YoY %	10.40%	-1.57%	1.60%	-0.79%	8.62%	3.57%	-	-
Horiz. %	123.21%	111.61%	113.39%	111.61%	112.50%	103.57%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Announcement Date
Date	29/10/10	30/07/10	29/04/10	28/01/10	30/10/09	31/07/09	23/04/09	-
Price	8.65	7.91	7.70	7.60	7.20	7.30	6.50	-
P/RPS	7.09	6.43	6.33	6.32	5.86	5.04	3.89	49.04%
YoY %	10.26%	1.58%	0.16%	7.85%	16.27%	29.56%	-	-
Horiz. %	182.26%	165.30%	162.72%	162.47%	150.64%	129.56%	100.00%	-
P/EPS	16.86	14.35	13.08	14.49	14.20	10.85	7.89	65.67%
YoY %	17.49%	9.71%	-9.73%	2.04%	30.88%	37.52%	-	-
Horiz. %	213.69%	181.88%	165.78%	183.65%	179.97%	137.52%	100.00%	-
EY	5.93	6.97	7.64	6.90	7.04	9.22	12.68	-39.66%
YoY %	-14.92%	-8.77%	10.72%	-1.99%	-23.64%	-27.29%	-	-
Horiz. %	46.77%	54.97%	60.25%	54.42%	55.52%	72.71%	100.00%	-
DY	4.62	5.06	4.81	4.87	4.86	4.79	9.08	-36.18%
YoY %	-8.70%	5.20%	-1.23%	0.21%	1.46%	-47.25%	-	-
Horiz. %	50.88%	55.73%	52.97%	53.63%	53.52%	52.75%	100.00%	-
P/NAPS	1.48	1.31	1.30	1.28	1.26	1.28	1.19	15.60%
YoY %	12.98%	0.77%	1.56%	1.59%	-1.56%	7.56%	-	-
Horiz. %	124.37%	110.08%	109.24%	107.56%	105.88%	107.56%	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