[CHINTEK] YoY Annualized Quarter Result on 28-Feb-2006 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
10-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 11.48%
YoY- -49.71%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 107,648 132,984 73,302 71,292 99,282 91,292 85,114 3.98%
PBT 47,116 100,338 38,152 29,646 59,442 54,608 47,632 -0.18%
Tax -12,950 -21,352 -10,048 -8,046 -16,492 -15,162 -14,000 -1.28%
NP 34,166 78,986 28,104 21,600 42,950 39,446 33,632 0.26%
-
NP to SH 34,166 78,986 28,104 21,600 42,950 39,446 33,632 0.26%
-
Tax Rate 27.49% 21.28% 26.34% 27.14% 27.74% 27.77% 29.39% -
Total Cost 73,482 53,998 45,198 49,692 56,332 51,846 51,482 6.10%
-
Net Worth 499,700 475,048 446,776 438,207 430,942 415,364 394,070 4.03%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div 25,578 45,677 - - 27,046 23,224 19,308 4.79%
Div Payout % 74.87% 57.83% - - 62.97% 58.88% 57.41% -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 499,700 475,048 446,776 438,207 430,942 415,364 394,070 4.03%
NOSH 91,352 91,355 91,365 91,293 90,155 89,325 87,766 0.66%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 31.74% 59.40% 38.34% 30.30% 43.26% 43.21% 39.51% -
ROE 6.84% 16.63% 6.29% 4.93% 9.97% 9.50% 8.53% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 117.84 145.57 80.23 78.09 110.12 102.20 96.98 3.29%
EPS 37.40 86.46 30.76 23.66 47.64 44.16 38.32 -0.40%
DPS 28.00 50.00 0.00 0.00 30.00 26.00 22.00 4.09%
NAPS 5.47 5.20 4.89 4.80 4.78 4.65 4.49 3.34%
Adjusted Per Share Value based on latest NOSH - 91,349
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 117.82 145.56 80.23 78.03 108.67 99.92 93.16 3.98%
EPS 37.40 86.45 30.76 23.64 47.01 43.18 36.81 0.26%
DPS 28.00 50.00 0.00 0.00 29.60 25.42 21.13 4.79%
NAPS 5.4694 5.1996 4.8901 4.7963 4.7168 4.5463 4.3132 4.03%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 6.10 7.80 5.70 5.05 4.86 5.55 4.84 -
P/RPS 5.18 5.36 7.10 6.47 4.41 5.43 4.99 0.62%
P/EPS 16.31 9.02 18.53 21.34 10.20 12.57 12.63 4.34%
EY 6.13 11.08 5.40 4.69 9.80 7.96 7.92 -4.17%
DY 4.59 6.41 0.00 0.00 6.17 4.68 4.55 0.14%
P/NAPS 1.12 1.50 1.17 1.05 1.02 1.19 1.08 0.60%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 23/04/09 25/04/08 27/04/07 10/04/06 27/04/05 26/04/04 28/04/03 -
Price 6.50 7.55 6.10 5.05 4.90 5.65 4.60 -
P/RPS 5.52 5.19 7.60 6.47 4.45 5.53 4.74 2.56%
P/EPS 17.38 8.73 19.83 21.34 10.29 12.79 12.00 6.36%
EY 5.75 11.45 5.04 4.69 9.72 7.82 8.33 -5.98%
DY 4.31 6.62 0.00 0.00 6.12 4.60 4.78 -1.70%
P/NAPS 1.19 1.45 1.25 1.05 1.03 1.22 1.02 2.60%

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