[CHINTEK] QoQ TTM Result on 31-Aug-2010 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- -6.93%
YoY- 1.22%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 134,168 118,745 112,789 111,443 112,314 111,066 109,942 14.21%
PBT 83,150 66,802 63,210 60,573 63,927 67,269 60,708 23.35%
Tax -17,535 -14,481 -14,575 -13,693 -13,559 -13,497 -12,802 23.35%
NP 65,615 52,321 48,635 46,880 50,368 53,772 47,906 23.35%
-
NP to SH 65,615 52,321 48,635 46,880 50,368 53,772 47,906 23.35%
-
Tax Rate 21.09% 21.68% 23.06% 22.61% 21.21% 20.06% 21.09% -
Total Cost 68,553 66,424 64,154 64,563 61,946 57,294 62,036 6.89%
-
Net Worth 595,692 572,665 571,019 535,490 549,981 542,734 541,752 6.53%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 43,854 38,371 38,371 36,543 36,543 33,797 33,797 18.98%
Div Payout % 66.84% 73.34% 78.90% 77.95% 72.55% 62.85% 70.55% -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 595,692 572,665 571,019 535,490 549,981 542,734 541,752 6.53%
NOSH 91,363 91,334 91,363 91,380 91,359 91,369 91,357 0.00%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 48.91% 44.06% 43.12% 42.07% 44.85% 48.41% 43.57% -
ROE 11.01% 9.14% 8.52% 8.75% 9.16% 9.91% 8.84% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 146.85 130.01 123.45 121.95 122.94 121.56 120.34 14.20%
EPS 71.82 57.29 53.23 51.30 55.13 58.85 52.44 23.34%
DPS 48.00 42.00 42.00 40.00 40.00 37.00 37.00 18.96%
NAPS 6.52 6.27 6.25 5.86 6.02 5.94 5.93 6.53%
Adjusted Per Share Value based on latest NOSH - 91,380
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 146.85 129.97 123.45 121.98 122.93 121.57 120.34 14.20%
EPS 71.82 57.27 53.23 51.31 55.13 58.86 52.43 23.36%
DPS 48.00 42.00 42.00 40.00 40.00 36.99 36.99 18.98%
NAPS 6.5201 6.268 6.25 5.8611 6.0197 5.9404 5.9297 6.53%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 8.63 8.70 8.52 8.09 7.50 7.54 7.40 -
P/RPS 5.88 6.69 6.90 6.63 6.10 6.20 6.15 -2.95%
P/EPS 12.02 15.19 16.01 15.77 13.60 12.81 14.11 -10.14%
EY 8.32 6.58 6.25 6.34 7.35 7.81 7.09 11.26%
DY 5.56 4.83 4.93 4.94 5.33 4.91 5.00 7.34%
P/NAPS 1.32 1.39 1.36 1.38 1.25 1.27 1.25 3.70%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 29/04/11 27/01/11 29/10/10 30/07/10 29/04/10 28/01/10 -
Price 8.63 8.48 8.62 8.65 7.91 7.70 7.60 -
P/RPS 5.88 6.52 6.98 7.09 6.43 6.33 6.32 -4.70%
P/EPS 12.02 14.80 16.19 16.86 14.35 13.08 14.49 -11.72%
EY 8.32 6.76 6.18 5.93 6.97 7.64 6.90 13.30%
DY 5.56 4.95 4.87 4.62 5.06 4.81 4.87 9.24%
P/NAPS 1.32 1.35 1.38 1.48 1.31 1.30 1.28 2.07%

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