[CHINTEK] YoY Annualized Quarter Result on 28-Feb-2011 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- -7.2%
YoY- 22.17%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 118,714 100,686 121,380 119,852 105,248 107,648 132,984 -1.87%
PBT 42,228 34,554 64,550 75,060 62,602 47,116 100,338 -13.42%
Tax -11,930 -10,320 -15,586 -15,098 -13,522 -12,950 -21,352 -9.24%
NP 30,298 24,234 48,964 59,962 49,080 34,166 78,986 -14.75%
-
NP to SH 30,298 24,234 48,964 59,962 49,080 34,166 78,986 -14.75%
-
Tax Rate 28.25% 29.87% 24.15% 20.11% 21.60% 27.49% 21.28% -
Total Cost 88,416 76,452 72,416 59,890 56,168 73,482 53,998 8.56%
-
Net Worth 610,304 620,354 604,741 572,763 542,693 499,700 475,048 4.26%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 54,817 23,754 29,232 32,885 29,236 25,578 45,677 3.08%
Div Payout % 180.93% 98.02% 59.70% 54.84% 59.57% 74.87% 57.83% -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 610,304 620,354 604,741 572,763 542,693 499,700 475,048 4.26%
NOSH 91,363 91,363 91,350 91,349 91,362 91,352 91,355 0.00%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 25.52% 24.07% 40.34% 50.03% 46.63% 31.74% 59.40% -
ROE 4.96% 3.91% 8.10% 10.47% 9.04% 6.84% 16.63% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 129.94 110.20 132.87 131.20 115.20 117.84 145.57 -1.87%
EPS 33.16 26.52 53.60 65.64 53.72 37.40 86.46 -14.75%
DPS 60.00 26.00 32.00 36.00 32.00 28.00 50.00 3.08%
NAPS 6.68 6.79 6.62 6.27 5.94 5.47 5.20 4.26%
Adjusted Per Share Value based on latest NOSH - 91,334
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 129.94 110.20 132.85 131.18 115.20 117.82 145.56 -1.87%
EPS 33.16 26.52 53.59 65.63 53.72 37.40 86.45 -14.75%
DPS 60.00 26.00 32.00 35.99 32.00 28.00 50.00 3.08%
NAPS 6.68 6.79 6.6191 6.2691 5.94 5.4694 5.1996 4.26%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 9.60 8.91 9.00 8.70 7.54 6.10 7.80 -
P/RPS 7.39 8.08 6.77 6.63 6.55 5.18 5.36 5.49%
P/EPS 28.95 33.59 16.79 13.25 14.04 16.31 9.02 21.44%
EY 3.45 2.98 5.96 7.54 7.12 6.13 11.08 -17.66%
DY 6.25 2.92 3.56 4.14 4.24 4.59 6.41 -0.42%
P/NAPS 1.44 1.31 1.36 1.39 1.27 1.12 1.50 -0.67%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 23/04/14 29/04/13 27/04/12 29/04/11 29/04/10 23/04/09 25/04/08 -
Price 9.70 9.10 9.00 8.48 7.70 6.50 7.55 -
P/RPS 7.47 8.26 6.77 6.46 6.68 5.52 5.19 6.25%
P/EPS 29.25 34.31 16.79 12.92 14.33 17.38 8.73 22.31%
EY 3.42 2.91 5.96 7.74 6.98 5.75 11.45 -18.23%
DY 6.19 2.86 3.56 4.25 4.16 4.31 6.62 -1.11%
P/NAPS 1.45 1.34 1.36 1.35 1.30 1.19 1.45 0.00%

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
Post a Comment