[CHINTEK] QoQ TTM Result on 31-May-2010 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

31-May-2010 [#3]

Profit Trend

QoQ- -6.33%

YoY- -18.05%

Quarter Report

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
TTM Result
Revenue	118,745	112,789	111,443	112,314	111,066	109,942	112,266	3.82%
YoY %	5.28%	1.21%	-0.78%	1.12%	1.02%	-2.07%	-	-
Horiz. %	105.77%	100.47%	99.27%	100.04%	98.93%	97.93%	100.00%	-
PBT	66,802	63,210	60,573	63,927	67,269	60,708	59,526	8.01%
YoY %	5.68%	4.35%	-5.25%	-4.97%	10.81%	1.99%	-	-
Horiz. %	112.22%	106.19%	101.76%	107.39%	113.01%	101.99%	100.00%	-
Tax	-14,481	-14,575	-13,693	-13,559	-13,497	-12,802	-13,211	6.32%
YoY %	0.64%	-6.44%	-0.99%	-0.46%	-5.43%	3.10%	-	-
Horiz. %	109.61%	110.32%	103.65%	102.63%	102.16%	96.90%	100.00%	-
NP	52,321	48,635	46,880	50,368	53,772	47,906	46,315	8.49%
YoY %	7.58%	3.74%	-6.93%	-6.33%	12.24%	3.44%	-	-
Horiz. %	112.97%	105.01%	101.22%	108.75%	116.10%	103.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,321	48,635	46,880	50,368	53,772	47,906	46,315	8.49%
YoY %	7.58%	3.74%	-6.93%	-6.33%	12.24%	3.44%	-	-
Horiz. %	112.97%	105.01%	101.22%	108.75%	116.10%	103.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.68%	23.06%	22.61%	21.21%	20.06%	21.09%	22.19%	-
YoY %	-5.98%	1.99%	6.60%	5.73%	-4.88%	-4.96%	-	-
Horiz. %	97.70%	103.92%	101.89%	95.58%	90.40%	95.04%	100.00%	-
Total Cost	66,424	64,154	64,563	61,946	57,294	62,036	65,951	0.47%
YoY %	3.54%	-0.63%	4.22%	8.12%	-7.64%	-5.94%	-	-
Horiz. %	100.72%	97.28%	97.90%	93.93%	86.87%	94.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	572,665	571,019	535,490	549,981	542,734	541,752	523,515	6.18%
YoY %	0.29%	6.63%	-2.63%	1.34%	0.18%	3.48%	-	-
Horiz. %	109.39%	109.07%	102.29%	105.06%	103.67%	103.48%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Dividend
Div	38,371	38,371	36,543	36,543	33,797	33,797	31,969	12.97%
YoY %	0.00%	5.00%	0.00%	8.12%	0.00%	5.72%	-	-
Horiz. %	120.03%	120.03%	114.31%	114.31%	105.72%	105.72%	100.00%	-
Div Payout %	73.34%	78.90%	77.95%	72.55%	62.85%	70.55%	69.03%	-
YoY %	-7.05%	1.22%	7.44%	15.43%	-10.91%	2.20%	-	-
Horiz. %	106.24%	114.30%	112.92%	105.10%	91.05%	102.20%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Equity
Net Worth	572,665	571,019	535,490	549,981	542,734	541,752	523,515	6.18%
YoY %	0.29%	6.63%	-2.63%	1.34%	0.18%	3.48%	-	-
Horiz. %	109.39%	109.07%	102.29%	105.06%	103.67%	103.48%	100.00%	-
NOSH	91,334	91,363	91,380	91,359	91,369	91,357	91,363	-0.02%
YoY %	-0.03%	-0.02%	0.02%	-0.01%	0.01%	-0.01%	-	-
Horiz. %	99.97%	100.00%	100.02%	100.00%	100.01%	99.99%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Ratio Analysis
NP Margin	44.06%	43.12%	42.07%	44.85%	48.41%	43.57%	41.25%	-
YoY %	2.18%	2.50%	-6.20%	-7.35%	11.11%	5.62%	-	-
Horiz. %	106.81%	104.53%	101.99%	108.73%	117.36%	105.62%	100.00%	-
ROE	9.14%	8.52%	8.75%	9.16%	9.91%	8.84%	8.85%	-
YoY %	7.28%	-2.63%	-4.48%	-7.57%	12.10%	-0.11%	-	-
Horiz. %	103.28%	96.27%	98.87%	103.50%	111.98%	99.89%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Per Share
RPS	130.01	123.45	121.95	122.94	121.56	120.34	122.88	3.84%
YoY %	5.31%	1.23%	-0.81%	1.14%	1.01%	-2.07%	-	-
Horiz. %	105.80%	100.46%	99.24%	100.05%	98.93%	97.93%	100.00%	-
EPS	57.29	53.23	51.30	55.13	58.85	52.44	50.69	8.52%
YoY %	7.63%	3.76%	-6.95%	-6.32%	12.22%	3.45%	-	-
Horiz. %	113.02%	105.01%	101.20%	108.76%	116.10%	103.45%	100.00%	-
DPS	42.00	42.00	40.00	40.00	37.00	37.00	35.00	12.96%
YoY %	0.00%	5.00%	0.00%	8.11%	0.00%	5.71%	-	-
Horiz. %	120.00%	120.00%	114.29%	114.29%	105.71%	105.71%	100.00%	-
NAPS	6.27	6.25	5.86	6.02	5.94	5.93	5.73	6.20%
YoY %	0.32%	6.66%	-2.66%	1.35%	0.17%	3.49%	-	-
Horiz. %	109.42%	109.08%	102.27%	105.06%	103.66%	103.49%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Adjusted Per Share Value based on latest NOSH - 91,359
RPS	129.97	123.45	121.98	122.93	121.57	120.34	122.88	3.82%
YoY %	5.28%	1.21%	-0.77%	1.12%	1.02%	-2.07%	-	-
Horiz. %	105.77%	100.46%	99.27%	100.04%	98.93%	97.93%	100.00%	-
EPS	57.27	53.23	51.31	55.13	58.86	52.43	50.69	8.50%
YoY %	7.59%	3.74%	-6.93%	-6.34%	12.26%	3.43%	-	-
Horiz. %	112.98%	105.01%	101.22%	108.76%	116.12%	103.43%	100.00%	-
DPS	42.00	42.00	40.00	40.00	36.99	36.99	34.99	12.98%
YoY %	0.00%	5.00%	0.00%	8.14%	0.00%	5.72%	-	-
Horiz. %	120.03%	120.03%	114.32%	114.32%	105.72%	105.72%	100.00%	-
NAPS	6.268	6.25	5.8611	6.0197	5.9404	5.9297	5.7301	6.18%
YoY %	0.29%	6.64%	-2.63%	1.33%	0.18%	3.48%	-	-
Horiz. %	109.39%	109.07%	102.29%	105.05%	103.67%	103.48%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	-
Price	8.70	8.52	8.09	7.50	7.54	7.40	7.20	-
P/RPS	6.69	6.90	6.63	6.10	6.20	6.15	5.86	9.25%
YoY %	-3.04%	4.07%	8.69%	-1.61%	0.81%	4.95%	-	-
Horiz. %	114.16%	117.75%	113.14%	104.10%	105.80%	104.95%	100.00%	-
P/EPS	15.19	16.01	15.77	13.60	12.81	14.11	14.20	4.60%
YoY %	-5.12%	1.52%	15.96%	6.17%	-9.21%	-0.63%	-	-
Horiz. %	106.97%	112.75%	111.06%	95.77%	90.21%	99.37%	100.00%	-
EY	6.58	6.25	6.34	7.35	7.81	7.09	7.04	-4.41%
YoY %	5.28%	-1.42%	-13.74%	-5.89%	10.16%	0.71%	-	-
Horiz. %	93.47%	88.78%	90.06%	104.40%	110.94%	100.71%	100.00%	-
DY	4.83	4.93	4.94	5.33	4.91	5.00	4.86	-0.41%
YoY %	-2.03%	-0.20%	-7.32%	8.55%	-1.80%	2.88%	-	-
Horiz. %	99.38%	101.44%	101.65%	109.67%	101.03%	102.88%	100.00%	-
P/NAPS	1.39	1.36	1.38	1.25	1.27	1.25	1.26	6.78%
YoY %	2.21%	-1.45%	10.40%	-1.57%	1.60%	-0.79%	-	-
Horiz. %	110.32%	107.94%	109.52%	99.21%	100.79%	99.21%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Announcement Date
Date	29/04/11	27/01/11	29/10/10	30/07/10	29/04/10	28/01/10	30/10/09	-
Price	8.48	8.62	8.65	7.91	7.70	7.60	7.20	-
P/RPS	6.52	6.98	7.09	6.43	6.33	6.32	5.86	7.39%
YoY %	-6.59%	-1.55%	10.26%	1.58%	0.16%	7.85%	-	-
Horiz. %	111.26%	119.11%	120.99%	109.73%	108.02%	107.85%	100.00%	-
P/EPS	14.80	16.19	16.86	14.35	13.08	14.49	14.20	2.80%
YoY %	-8.59%	-3.97%	17.49%	9.71%	-9.73%	2.04%	-	-
Horiz. %	104.23%	114.01%	118.73%	101.06%	92.11%	102.04%	100.00%	-
EY	6.76	6.18	5.93	6.97	7.64	6.90	7.04	-2.67%
YoY %	9.39%	4.22%	-14.92%	-8.77%	10.72%	-1.99%	-	-
Horiz. %	96.02%	87.78%	84.23%	99.01%	108.52%	98.01%	100.00%	-
DY	4.95	4.87	4.62	5.06	4.81	4.87	4.86	1.23%
YoY %	1.64%	5.41%	-8.70%	5.20%	-1.23%	0.21%	-	-
Horiz. %	101.85%	100.21%	95.06%	104.12%	98.97%	100.21%	100.00%	-
P/NAPS	1.35	1.38	1.48	1.31	1.30	1.28	1.26	4.72%
YoY %	-2.17%	-6.76%	12.98%	0.77%	1.56%	1.59%	-	-
Horiz. %	107.14%	109.52%	117.46%	103.97%	103.17%	101.59%	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