[CHINTEK] QoQ TTM Result on 31-May-2006 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Jul-2006

Admission Sponsor

Sponsor

Financial Year

31-Aug-2006

Quarter

31-May-2006 [#3]

Profit Trend

QoQ- -1.31%

YoY- -34.81%

Quarter Report

Third Quarter 31 May 2006.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
TTM Result
Revenue	84,194	84,130	83,189	80,360	80,974	89,578	94,969	-7.73%
YoY %	0.08%	1.13%	3.52%	-0.76%	-9.61%	-5.68%	-	-
Horiz. %	88.65%	88.59%	87.60%	84.62%	85.26%	94.32%	100.00%	-
PBT	36,988	36,260	32,735	33,729	33,822	40,754	48,686	-16.78%
YoY %	2.01%	10.77%	-2.95%	-0.27%	-17.01%	-16.29%	-	-
Horiz. %	75.97%	74.48%	67.24%	69.28%	69.47%	83.71%	100.00%	-
Tax	-11,240	-10,927	-10,239	-10,028	-9,806	-12,091	-14,029	-13.77%
YoY %	-2.86%	-6.72%	-2.10%	-2.26%	18.90%	13.81%	-	-
Horiz. %	80.12%	77.89%	72.98%	71.48%	69.90%	86.19%	100.00%	-
NP	25,748	25,333	22,496	23,701	24,016	28,663	34,657	-18.01%
YoY %	1.64%	12.61%	-5.08%	-1.31%	-16.21%	-17.30%	-	-
Horiz. %	74.29%	73.10%	64.91%	68.39%	69.30%	82.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,748	25,333	22,496	23,701	24,016	28,663	34,657	-18.01%
YoY %	1.64%	12.61%	-5.08%	-1.31%	-16.21%	-17.30%	-	-
Horiz. %	74.29%	73.10%	64.91%	68.39%	69.30%	82.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.39%	30.14%	31.28%	29.73%	28.99%	29.67%	28.82%	-
YoY %	0.83%	-3.64%	5.21%	2.55%	-2.29%	2.95%	-	-
Horiz. %	105.45%	104.58%	108.54%	103.16%	100.59%	102.95%	100.00%	-
Total Cost	58,446	58,797	60,693	56,659	56,958	60,915	60,312	-2.07%
YoY %	-0.60%	-3.12%	7.12%	-0.52%	-6.50%	1.00%	-	-
Horiz. %	96.91%	97.49%	100.63%	93.94%	94.44%	101.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	446,975	448,438	438,603	435,856	438,478	437,875	423,218	3.71%
YoY %	-0.33%	2.24%	0.63%	-0.60%	0.14%	3.46%	-	-
Horiz. %	105.61%	105.96%	103.64%	102.99%	103.61%	103.46%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Dividend
Div	27,405	27,405	27,389	27,389	29,943	29,943	29,771	-5.38%
YoY %	0.00%	0.06%	0.00%	-8.53%	0.00%	0.58%	-	-
Horiz. %	92.05%	92.05%	92.00%	92.00%	100.58%	100.58%	100.00%	-
Div Payout %	106.44%	108.18%	121.75%	115.56%	124.68%	104.47%	85.90%	-
YoY %	-1.61%	-11.15%	5.36%	-7.31%	19.35%	21.62%	-	-
Horiz. %	123.91%	125.94%	141.73%	134.53%	145.15%	121.62%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Equity
Net Worth	446,975	448,438	438,603	435,856	438,478	437,875	423,218	3.71%
YoY %	-0.33%	2.24%	0.63%	-0.60%	0.14%	3.46%	-	-
Horiz. %	105.61%	105.96%	103.64%	102.99%	103.61%	103.46%	100.00%	-
NOSH	91,406	91,331	91,375	91,374	91,349	91,224	90,625	0.57%
YoY %	0.08%	-0.05%	0.00%	0.03%	0.14%	0.66%	-	-
Horiz. %	100.86%	100.78%	100.83%	100.83%	100.80%	100.66%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Ratio Analysis
NP Margin	30.58%	30.11%	27.04%	29.49%	29.66%	32.00%	36.49%	-
YoY %	1.56%	11.35%	-8.31%	-0.57%	-7.31%	-12.30%	-	-
Horiz. %	83.80%	82.52%	74.10%	80.82%	81.28%	87.70%	100.00%	-
ROE	5.76%	5.65%	5.13%	5.44%	5.48%	6.55%	8.19%	-
YoY %	1.95%	10.14%	-5.70%	-0.73%	-16.34%	-20.02%	-	-
Horiz. %	70.33%	68.99%	62.64%	66.42%	66.91%	79.98%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Per Share
RPS	92.11	92.11	91.04	87.95	88.64	98.20	104.79	-8.26%
YoY %	0.00%	1.18%	3.51%	-0.78%	-9.74%	-6.29%	-	-
Horiz. %	87.90%	87.90%	86.88%	83.93%	84.59%	93.71%	100.00%	-
EPS	28.17	27.74	24.62	25.94	26.29	31.42	38.24	-18.47%
YoY %	1.55%	12.67%	-5.09%	-1.33%	-16.33%	-17.83%	-	-
Horiz. %	73.67%	72.54%	64.38%	67.83%	68.75%	82.17%	100.00%	-
DPS	30.00	30.00	30.00	30.00	33.00	33.00	33.00	-6.17%
YoY %	0.00%	0.00%	0.00%	-9.09%	0.00%	0.00%	-	-
Horiz. %	90.91%	90.91%	90.91%	90.91%	100.00%	100.00%	100.00%	-
NAPS	4.89	4.91	4.80	4.77	4.80	4.80	4.67	3.12%
YoY %	-0.41%	2.29%	0.63%	-0.63%	0.00%	2.78%	-	-
Horiz. %	104.71%	105.14%	102.78%	102.14%	102.78%	102.78%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Adjusted Per Share Value based on latest NOSH - 91,374
RPS	92.15	92.08	91.05	87.96	88.63	98.05	103.95	-7.73%
YoY %	0.08%	1.13%	3.51%	-0.76%	-9.61%	-5.68%	-	-
Horiz. %	88.65%	88.58%	87.59%	84.62%	85.26%	94.32%	100.00%	-
EPS	28.18	27.73	24.62	25.94	26.29	31.37	37.93	-18.01%
YoY %	1.62%	12.63%	-5.09%	-1.33%	-16.19%	-17.30%	-	-
Horiz. %	74.29%	73.11%	64.91%	68.39%	69.31%	82.70%	100.00%	-
DPS	30.00	30.00	29.98	29.98	32.77	32.77	32.59	-5.38%
YoY %	0.00%	0.07%	0.00%	-8.51%	0.00%	0.55%	-	-
Horiz. %	92.05%	92.05%	91.99%	91.99%	100.55%	100.55%	100.00%	-
NAPS	4.8923	4.9083	4.8007	4.7706	4.7993	4.7927	4.6323	3.71%
YoY %	-0.33%	2.24%	0.63%	-0.60%	0.14%	3.46%	-	-
Horiz. %	105.61%	105.96%	103.64%	102.99%	103.61%	103.46%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/07	30/11/06	30/08/06	31/05/06	28/02/06	30/11/05	30/08/05	-
Price	5.70	5.45	5.40	5.30	5.05	4.98	4.98	-
P/RPS	6.19	5.92	5.93	6.03	5.70	5.07	4.75	19.36%
YoY %	4.56%	-0.17%	-1.66%	5.79%	12.43%	6.74%	-	-
Horiz. %	130.32%	124.63%	124.84%	126.95%	120.00%	106.74%	100.00%	-
P/EPS	20.24	19.65	21.93	20.43	19.21	15.85	13.02	34.30%
YoY %	3.00%	-10.40%	7.34%	6.35%	21.20%	21.74%	-	-
Horiz. %	155.45%	150.92%	168.43%	156.91%	147.54%	121.74%	100.00%	-
EY	4.94	5.09	4.56	4.89	5.21	6.31	7.68	-25.54%
YoY %	-2.95%	11.62%	-6.75%	-6.14%	-17.43%	-17.84%	-	-
Horiz. %	64.32%	66.28%	59.38%	63.67%	67.84%	82.16%	100.00%	-
DY	5.26	5.50	5.56	5.66	6.53	6.63	6.63	-14.33%
YoY %	-4.36%	-1.08%	-1.77%	-13.32%	-1.51%	0.00%	-	-
Horiz. %	79.34%	82.96%	83.86%	85.37%	98.49%	100.00%	100.00%	-
P/NAPS	1.17	1.11	1.13	1.11	1.05	1.04	1.07	6.15%
YoY %	5.41%	-1.77%	1.80%	5.71%	0.96%	-2.80%	-	-
Horiz. %	109.35%	103.74%	105.61%	103.74%	98.13%	97.20%	100.00%	-

	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	CAGR
Price Multiplier on Announcement Date
Date	27/04/07	26/01/07	31/10/06	27/07/06	10/04/06	26/01/06	28/10/05	-
Price	6.10	5.60	5.60	5.30	5.05	5.05	5.00	-
P/RPS	6.62	6.08	6.15	6.03	5.70	5.14	4.77	24.49%
YoY %	8.88%	-1.14%	1.99%	5.79%	10.89%	7.76%	-	-
Horiz. %	138.78%	127.46%	128.93%	126.42%	119.50%	107.76%	100.00%	-
P/EPS	21.66	20.19	22.75	20.43	19.21	16.07	13.07	40.17%
YoY %	7.28%	-11.25%	11.36%	6.35%	19.54%	22.95%	-	-
Horiz. %	165.72%	154.48%	174.06%	156.31%	146.98%	122.95%	100.00%	-
EY	4.62	4.95	4.40	4.89	5.21	6.22	7.65	-28.61%
YoY %	-6.67%	12.50%	-10.02%	-6.14%	-16.24%	-18.69%	-	-
Horiz. %	60.39%	64.71%	57.52%	63.92%	68.10%	81.31%	100.00%	-
DY	4.92	5.36	5.36	5.66	6.53	6.53	6.60	-17.82%
YoY %	-8.21%	0.00%	-5.30%	-13.32%	0.00%	-1.06%	-	-
Horiz. %	74.55%	81.21%	81.21%	85.76%	98.94%	98.94%	100.00%	-
P/NAPS	1.25	1.14	1.17	1.11	1.05	1.05	1.07	10.95%
YoY %	9.65%	-2.56%	5.41%	5.71%	0.00%	-1.87%	-	-
Horiz. %	116.82%	106.54%	109.35%	103.74%	98.13%	98.13%	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