[CHINTEK] QoQ TTM Result on 31-Aug-2009 [#4]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Oct-2009

Admission Sponsor

Sponsor

Financial Year

31-Aug-2009

Quarter

31-Aug-2009 [#4]

Profit Trend

QoQ- -24.65%

YoY- -52.6%

Quarter Report

Quarterly Report - 31.8.2009.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
TTM Result
Revenue	112,314	111,066	109,942	112,266	132,270	152,631	164,065	-22.34%
YoY %	1.12%	1.02%	-2.07%	-15.12%	-13.34%	-6.97%	-	-
Horiz. %	68.46%	67.70%	67.01%	68.43%	80.62%	93.03%	100.00%	-
PBT	63,927	67,269	60,708	59,526	78,552	97,194	115,979	-32.79%
YoY %	-4.97%	10.81%	1.99%	-24.22%	-19.18%	-16.20%	-	-
Horiz. %	55.12%	58.00%	52.34%	51.32%	67.73%	83.80%	100.00%	-
Tax	-13,559	-13,497	-12,802	-13,211	-17,088	-21,883	-24,882	-33.30%
YoY %	-0.46%	-5.43%	3.10%	22.69%	21.91%	12.05%	-	-
Horiz. %	54.49%	54.24%	51.45%	53.09%	68.68%	87.95%	100.00%	-
NP	50,368	53,772	47,906	46,315	61,464	75,311	91,097	-32.65%
YoY %	-6.33%	12.24%	3.44%	-24.65%	-18.39%	-17.33%	-	-
Horiz. %	55.29%	59.03%	52.59%	50.84%	67.47%	82.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,368	53,772	47,906	46,315	61,464	75,311	91,097	-32.65%
YoY %	-6.33%	12.24%	3.44%	-24.65%	-18.39%	-17.33%	-	-
Horiz. %	55.29%	59.03%	52.59%	50.84%	67.47%	82.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.21%	20.06%	21.09%	22.19%	21.75%	22.51%	21.45%	-
YoY %	5.73%	-4.88%	-4.96%	2.02%	-3.38%	4.94%	-	-
Horiz. %	98.88%	93.52%	98.32%	103.45%	101.40%	104.94%	100.00%	-
Total Cost	61,946	57,294	62,036	65,951	70,806	77,320	72,968	-10.35%
YoY %	8.12%	-7.64%	-5.94%	-6.86%	-8.42%	5.96%	-	-
Horiz. %	84.89%	78.52%	85.02%	90.38%	97.04%	105.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	549,981	542,734	541,752	523,515	520,612	499,780	504,241	5.96%
YoY %	1.34%	0.18%	3.48%	0.56%	4.17%	-0.88%	-	-
Horiz. %	109.07%	107.63%	107.44%	103.82%	103.25%	99.12%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Dividend
Div	36,543	33,797	33,797	31,969	31,969	53,903	53,903	-22.84%
YoY %	8.12%	0.00%	5.72%	0.00%	-40.69%	0.00%	-	-
Horiz. %	67.79%	62.70%	62.70%	59.31%	59.31%	100.00%	100.00%	-
Div Payout %	72.55%	62.85%	70.55%	69.03%	52.01%	71.57%	59.17%	-
YoY %	15.43%	-10.91%	2.20%	32.72%	-27.33%	20.96%	-	-
Horiz. %	122.61%	106.22%	119.23%	116.66%	87.90%	120.96%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Equity
Net Worth	549,981	542,734	541,752	523,515	520,612	499,780	504,241	5.96%
YoY %	1.34%	0.18%	3.48%	0.56%	4.17%	-0.88%	-	-
Horiz. %	109.07%	107.63%	107.44%	103.82%	103.25%	99.12%	100.00%	-
NOSH	91,359	91,369	91,357	91,363	91,335	91,367	91,348	0.00%
YoY %	-0.01%	0.01%	-0.01%	0.03%	-0.04%	0.02%	-	-
Horiz. %	100.01%	100.02%	100.01%	100.02%	99.99%	100.02%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Ratio Analysis
NP Margin	44.85%	48.41%	43.57%	41.25%	46.47%	49.34%	55.52%	-
YoY %	-7.35%	11.11%	5.62%	-11.23%	-5.82%	-11.13%	-	-
Horiz. %	80.78%	87.19%	78.48%	74.30%	83.70%	88.87%	100.00%	-
ROE	9.16%	9.91%	8.84%	8.85%	11.81%	15.07%	18.07%	-
YoY %	-7.57%	12.10%	-0.11%	-25.06%	-21.63%	-16.60%	-	-
Horiz. %	50.69%	54.84%	48.92%	48.98%	65.36%	83.40%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Per Share
RPS	122.94	121.56	120.34	122.88	144.82	167.05	179.60	-22.34%
YoY %	1.14%	1.01%	-2.07%	-15.15%	-13.31%	-6.99%	-	-
Horiz. %	68.45%	67.68%	67.00%	68.42%	80.63%	93.01%	100.00%	-
EPS	55.13	58.85	52.44	50.69	67.29	82.43	99.73	-32.66%
YoY %	-6.32%	12.22%	3.45%	-24.67%	-18.37%	-17.35%	-	-
Horiz. %	55.28%	59.01%	52.58%	50.83%	67.47%	82.65%	100.00%	-
DPS	40.00	37.00	37.00	35.00	35.00	59.00	59.00	-22.84%
YoY %	8.11%	0.00%	5.71%	0.00%	-40.68%	0.00%	-	-
Horiz. %	67.80%	62.71%	62.71%	59.32%	59.32%	100.00%	100.00%	-
NAPS	6.02	5.94	5.93	5.73	5.70	5.47	5.52	5.95%
YoY %	1.35%	0.17%	3.49%	0.53%	4.20%	-0.91%	-	-
Horiz. %	109.06%	107.61%	107.43%	103.80%	103.26%	99.09%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	122.93	121.57	120.34	122.88	144.77	167.06	179.57	-22.34%
YoY %	1.12%	1.02%	-2.07%	-15.12%	-13.34%	-6.97%	-	-
Horiz. %	68.46%	67.70%	67.02%	68.43%	80.62%	93.03%	100.00%	-
EPS	55.13	58.86	52.43	50.69	67.27	82.43	99.71	-32.65%
YoY %	-6.34%	12.26%	3.43%	-24.65%	-18.39%	-17.33%	-	-
Horiz. %	55.29%	59.03%	52.58%	50.84%	67.47%	82.67%	100.00%	-
DPS	40.00	36.99	36.99	34.99	34.99	59.00	59.00	-22.84%
YoY %	8.14%	0.00%	5.72%	0.00%	-40.69%	0.00%	-	-
Horiz. %	67.80%	62.69%	62.69%	59.31%	59.31%	100.00%	100.00%	-
NAPS	6.0197	5.9404	5.9297	5.7301	5.6983	5.4703	5.5191	5.96%
YoY %	1.33%	0.18%	3.48%	0.56%	4.17%	-0.88%	-	-
Horiz. %	109.07%	107.63%	107.44%	103.82%	103.25%	99.12%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	-
Price	7.50	7.54	7.40	7.20	6.60	6.10	5.50	-
P/RPS	6.10	6.20	6.15	5.86	4.56	3.65	3.06	58.46%
YoY %	-1.61%	0.81%	4.95%	28.51%	24.93%	19.28%	-	-
Horiz. %	199.35%	202.61%	200.98%	191.50%	149.02%	119.28%	100.00%	-
P/EPS	13.60	12.81	14.11	14.20	9.81	7.40	5.52	82.51%
YoY %	6.17%	-9.21%	-0.63%	44.75%	32.57%	34.06%	-	-
Horiz. %	246.38%	232.07%	255.62%	257.25%	177.72%	134.06%	100.00%	-
EY	7.35	7.81	7.09	7.04	10.20	13.51	18.13	-45.25%
YoY %	-5.89%	10.16%	0.71%	-30.98%	-24.50%	-25.48%	-	-
Horiz. %	40.54%	43.08%	39.11%	38.83%	56.26%	74.52%	100.00%	-
DY	5.33	4.91	5.00	4.86	5.30	9.67	10.73	-37.30%
YoY %	8.55%	-1.80%	2.88%	-8.30%	-45.19%	-9.88%	-	-
Horiz. %	49.67%	45.76%	46.60%	45.29%	49.39%	90.12%	100.00%	-
P/NAPS	1.25	1.27	1.25	1.26	1.16	1.12	1.00	16.05%
YoY %	-1.57%	1.60%	-0.79%	8.62%	3.57%	12.00%	-	-
Horiz. %	125.00%	127.00%	125.00%	126.00%	116.00%	112.00%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	30/07/10	29/04/10	28/01/10	30/10/09	31/07/09	23/04/09	21/01/09	-
Price	7.91	7.70	7.60	7.20	7.30	6.50	5.95	-
P/RPS	6.43	6.33	6.32	5.86	5.04	3.89	3.31	55.75%
YoY %	1.58%	0.16%	7.85%	16.27%	29.56%	17.52%	-	-
Horiz. %	194.26%	191.24%	190.94%	177.04%	152.27%	117.52%	100.00%	-
P/EPS	14.35	13.08	14.49	14.20	10.85	7.89	5.97	79.53%
YoY %	9.71%	-9.73%	2.04%	30.88%	37.52%	32.16%	-	-
Horiz. %	240.37%	219.10%	242.71%	237.86%	181.74%	132.16%	100.00%	-
EY	6.97	7.64	6.90	7.04	9.22	12.68	16.76	-44.31%
YoY %	-8.77%	10.72%	-1.99%	-23.64%	-27.29%	-24.34%	-	-
Horiz. %	41.59%	45.58%	41.17%	42.00%	55.01%	75.66%	100.00%	-
DY	5.06	4.81	4.87	4.86	4.79	9.08	9.92	-36.18%
YoY %	5.20%	-1.23%	0.21%	1.46%	-47.25%	-8.47%	-	-
Horiz. %	51.01%	48.49%	49.09%	48.99%	48.29%	91.53%	100.00%	-
P/NAPS	1.31	1.30	1.28	1.26	1.28	1.19	1.08	13.74%
YoY %	0.77%	1.56%	1.59%	-1.56%	7.56%	10.19%	-	-
Horiz. %	121.30%	120.37%	118.52%	116.67%	118.52%	110.19%	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