[CHINTEK] QoQ TTM Result on 30-Nov-2010 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- 3.74%
YoY- 1.52%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 143,343 134,168 118,745 112,789 111,443 112,314 111,066 18.48%
PBT 95,772 83,150 66,802 63,210 60,573 63,927 67,269 26.47%
Tax -19,758 -17,535 -14,481 -14,575 -13,693 -13,559 -13,497 28.83%
NP 76,014 65,615 52,321 48,635 46,880 50,368 53,772 25.87%
-
NP to SH 76,014 65,615 52,321 48,635 46,880 50,368 53,772 25.87%
-
Tax Rate 20.63% 21.09% 21.68% 23.06% 22.61% 21.21% 20.06% -
Total Cost 67,329 68,553 66,424 64,154 64,563 61,946 57,294 11.32%
-
Net Worth 595,798 595,692 572,665 571,019 535,490 549,981 542,734 6.39%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 43,854 43,854 38,371 38,371 36,543 36,543 33,797 18.90%
Div Payout % 57.69% 66.84% 73.34% 78.90% 77.95% 72.55% 62.85% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 595,798 595,692 572,665 571,019 535,490 549,981 542,734 6.39%
NOSH 91,380 91,363 91,334 91,363 91,380 91,359 91,369 0.00%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 53.03% 48.91% 44.06% 43.12% 42.07% 44.85% 48.41% -
ROE 12.76% 11.01% 9.14% 8.52% 8.75% 9.16% 9.91% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 156.86 146.85 130.01 123.45 121.95 122.94 121.56 18.47%
EPS 83.18 71.82 57.29 53.23 51.30 55.13 58.85 25.86%
DPS 48.00 48.00 42.00 42.00 40.00 40.00 37.00 18.89%
NAPS 6.52 6.52 6.27 6.25 5.86 6.02 5.94 6.38%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 156.89 146.85 129.97 123.45 121.98 122.93 121.57 18.47%
EPS 83.20 71.82 57.27 53.23 51.31 55.13 58.86 25.87%
DPS 48.00 48.00 42.00 42.00 40.00 40.00 36.99 18.91%
NAPS 6.5212 6.5201 6.268 6.25 5.8611 6.0197 5.9404 6.39%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 8.30 8.63 8.70 8.52 8.09 7.50 7.54 -
P/RPS 5.29 5.88 6.69 6.90 6.63 6.10 6.20 -10.01%
P/EPS 9.98 12.02 15.19 16.01 15.77 13.60 12.81 -15.29%
EY 10.02 8.32 6.58 6.25 6.34 7.35 7.81 18.01%
DY 5.78 5.56 4.83 4.93 4.94 5.33 4.91 11.45%
P/NAPS 1.27 1.32 1.39 1.36 1.38 1.25 1.27 0.00%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 31/10/11 29/07/11 29/04/11 27/01/11 29/10/10 30/07/10 29/04/10 -
Price 8.22 8.63 8.48 8.62 8.65 7.91 7.70 -
P/RPS 5.24 5.88 6.52 6.98 7.09 6.43 6.33 -11.80%
P/EPS 9.88 12.02 14.80 16.19 16.86 14.35 13.08 -17.01%
EY 10.12 8.32 6.76 6.18 5.93 6.97 7.64 20.55%
DY 5.84 5.56 4.95 4.87 4.62 5.06 4.81 13.76%
P/NAPS 1.26 1.32 1.35 1.38 1.48 1.31 1.30 -2.05%

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