[CHINTEK] QoQ TTM Result on 31-Aug-2006 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- -5.08%
YoY- -35.09%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 86,834 84,194 84,130 83,189 80,360 80,974 89,578 -2.05%
PBT 41,695 36,988 36,260 32,735 33,729 33,822 40,754 1.53%
Tax -11,622 -11,240 -10,927 -10,239 -10,028 -9,806 -12,091 -2.60%
NP 30,073 25,748 25,333 22,496 23,701 24,016 28,663 3.25%
-
NP to SH 30,073 25,748 25,333 22,496 23,701 24,016 28,663 3.25%
-
Tax Rate 27.87% 30.39% 30.14% 31.28% 29.73% 28.99% 29.67% -
Total Cost 56,761 58,446 58,797 60,693 56,659 56,958 60,915 -4.60%
-
Net Worth 456,990 446,975 448,438 438,603 435,856 438,478 437,875 2.89%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 33,807 27,405 27,405 27,389 27,389 29,943 29,943 8.43%
Div Payout % 112.42% 106.44% 108.18% 121.75% 115.56% 124.68% 104.47% -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 456,990 446,975 448,438 438,603 435,856 438,478 437,875 2.89%
NOSH 91,398 91,406 91,331 91,375 91,374 91,349 91,224 0.12%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 34.63% 30.58% 30.11% 27.04% 29.49% 29.66% 32.00% -
ROE 6.58% 5.76% 5.65% 5.13% 5.44% 5.48% 6.55% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 95.01 92.11 92.11 91.04 87.95 88.64 98.20 -2.17%
EPS 32.90 28.17 27.74 24.62 25.94 26.29 31.42 3.11%
DPS 37.00 30.00 30.00 30.00 30.00 33.00 33.00 7.93%
NAPS 5.00 4.89 4.91 4.80 4.77 4.80 4.80 2.76%
Adjusted Per Share Value based on latest NOSH - 91,375
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 95.04 92.15 92.08 91.05 87.96 88.63 98.05 -2.05%
EPS 32.92 28.18 27.73 24.62 25.94 26.29 31.37 3.27%
DPS 37.00 30.00 30.00 29.98 29.98 32.77 32.77 8.43%
NAPS 5.0019 4.8923 4.9083 4.8007 4.7706 4.7993 4.7927 2.89%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 6.00 5.70 5.45 5.40 5.30 5.05 4.98 -
P/RPS 6.32 6.19 5.92 5.93 6.03 5.70 5.07 15.84%
P/EPS 18.24 20.24 19.65 21.93 20.43 19.21 15.85 9.82%
EY 5.48 4.94 5.09 4.56 4.89 5.21 6.31 -8.98%
DY 6.17 5.26 5.50 5.56 5.66 6.53 6.63 -4.68%
P/NAPS 1.20 1.17 1.11 1.13 1.11 1.05 1.04 10.01%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 27/07/07 27/04/07 26/01/07 31/10/06 27/07/06 10/04/06 26/01/06 -
Price 5.90 6.10 5.60 5.60 5.30 5.05 5.05 -
P/RPS 6.21 6.62 6.08 6.15 6.03 5.70 5.14 13.44%
P/EPS 17.93 21.66 20.19 22.75 20.43 19.21 16.07 7.58%
EY 5.58 4.62 4.95 4.40 4.89 5.21 6.22 -6.98%
DY 6.27 4.92 5.36 5.36 5.66 6.53 6.53 -2.67%
P/NAPS 1.18 1.25 1.14 1.17 1.11 1.05 1.05 8.10%

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