[CHINTEK] QoQ TTM Result on 31-May-2011 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 25.41%
YoY- 30.27%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 144,107 144,814 143,343 134,168 118,745 112,789 111,443 18.71%
PBT 90,517 94,926 95,772 83,150 66,802 63,210 60,573 30.73%
Tax -20,002 -19,768 -19,758 -17,535 -14,481 -14,575 -13,693 28.77%
NP 70,515 75,158 76,014 65,615 52,321 48,635 46,880 31.31%
-
NP to SH 70,515 75,158 76,014 65,615 52,321 48,635 46,880 31.31%
-
Tax Rate 22.10% 20.82% 20.63% 21.09% 21.68% 23.06% 22.61% -
Total Cost 73,592 69,656 67,329 68,553 66,424 64,154 64,563 9.12%
-
Net Worth 605,021 607,676 595,798 595,692 572,665 571,019 535,490 8.48%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 42,029 42,029 43,854 43,854 38,371 38,371 36,543 9.78%
Div Payout % 59.60% 55.92% 57.69% 66.84% 73.34% 78.90% 77.95% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 605,021 607,676 595,798 595,692 572,665 571,019 535,490 8.48%
NOSH 91,393 91,379 91,380 91,363 91,334 91,363 91,380 0.00%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 48.93% 51.90% 53.03% 48.91% 44.06% 43.12% 42.07% -
ROE 11.65% 12.37% 12.76% 11.01% 9.14% 8.52% 8.75% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 157.68 158.47 156.86 146.85 130.01 123.45 121.95 18.70%
EPS 77.16 82.25 83.18 71.82 57.29 53.23 51.30 31.30%
DPS 46.00 46.00 48.00 48.00 42.00 42.00 40.00 9.77%
NAPS 6.62 6.65 6.52 6.52 6.27 6.25 5.86 8.47%
Adjusted Per Share Value based on latest NOSH - 91,363
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 157.73 158.50 156.89 146.85 129.97 123.45 121.98 18.70%
EPS 77.18 82.26 83.20 71.82 57.27 53.23 51.31 31.31%
DPS 46.00 46.00 48.00 48.00 42.00 42.00 40.00 9.77%
NAPS 6.6222 6.6512 6.5212 6.5201 6.268 6.25 5.8611 8.48%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 9.00 8.41 8.30 8.63 8.70 8.52 8.09 -
P/RPS 5.71 5.31 5.29 5.88 6.69 6.90 6.63 -9.48%
P/EPS 11.66 10.23 9.98 12.02 15.19 16.01 15.77 -18.24%
EY 8.57 9.78 10.02 8.32 6.58 6.25 6.34 22.27%
DY 5.11 5.47 5.78 5.56 4.83 4.93 4.94 2.28%
P/NAPS 1.36 1.26 1.27 1.32 1.39 1.36 1.38 -0.96%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/04/12 30/01/12 31/10/11 29/07/11 29/04/11 27/01/11 29/10/10 -
Price 9.00 8.75 8.22 8.63 8.48 8.62 8.65 -
P/RPS 5.71 5.52 5.24 5.88 6.52 6.98 7.09 -13.44%
P/EPS 11.66 10.64 9.88 12.02 14.80 16.19 16.86 -21.81%
EY 8.57 9.40 10.12 8.32 6.76 6.18 5.93 27.85%
DY 5.11 5.26 5.84 5.56 4.95 4.87 4.62 6.95%
P/NAPS 1.36 1.32 1.26 1.32 1.35 1.38 1.48 -5.48%

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