[CHINTEK] YoY Annualized Quarter Result on 30-Nov-2009 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 24.35%
YoY- 12.42%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 118,456 129,868 123,984 118,600 127,896 132,832 79,644 6.83%
PBT 62,432 79,760 83,144 72,596 67,868 99,172 42,552 6.59%
Tax -16,104 -18,572 -18,532 -15,004 -16,640 -21,448 -11,828 5.27%
NP 46,328 61,188 64,612 57,592 51,228 77,724 30,724 7.07%
-
NP to SH 46,328 61,188 64,612 57,592 51,228 77,724 30,724 7.07%
-
Tax Rate 25.79% 23.28% 22.29% 20.67% 24.52% 21.63% 27.80% -
Total Cost 72,128 68,680 59,372 61,008 76,668 55,108 48,920 6.67%
-
Net Worth 625,836 607,676 571,019 541,752 504,241 475,954 448,438 5.70%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 47,508 58,483 65,781 58,469 51,154 91,354 54,799 -2.34%
Div Payout % 102.55% 95.58% 101.81% 101.52% 99.86% 117.54% 178.36% -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 625,836 607,676 571,019 541,752 504,241 475,954 448,438 5.70%
NOSH 91,363 91,379 91,363 91,357 91,348 91,354 91,331 0.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 39.11% 47.12% 52.11% 48.56% 40.05% 58.51% 38.58% -
ROE 7.40% 10.07% 11.32% 10.63% 10.16% 16.33% 6.85% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 129.65 142.12 135.70 129.82 140.01 145.40 87.20 6.82%
EPS 50.72 66.96 70.72 63.04 56.08 85.08 33.64 7.07%
DPS 52.00 64.00 72.00 64.00 56.00 100.00 60.00 -2.35%
NAPS 6.85 6.65 6.25 5.93 5.52 5.21 4.91 5.70%
Adjusted Per Share Value based on latest NOSH - 91,357
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 129.65 142.15 135.70 129.81 139.99 145.39 87.17 6.83%
EPS 50.72 66.97 70.72 63.04 56.07 85.07 33.63 7.08%
DPS 52.00 64.01 72.00 64.00 55.99 99.99 59.98 -2.34%
NAPS 6.85 6.6512 6.25 5.9297 5.5191 5.2095 4.9083 5.70%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 8.99 8.41 8.52 7.40 5.50 6.30 5.45 -
P/RPS 6.93 5.92 6.28 5.70 3.93 4.33 6.25 1.73%
P/EPS 17.73 12.56 12.05 11.74 9.81 7.40 16.20 1.51%
EY 5.64 7.96 8.30 8.52 10.20 13.50 6.17 -1.48%
DY 5.78 7.61 8.45 8.65 10.18 15.87 11.01 -10.17%
P/NAPS 1.31 1.26 1.36 1.25 1.00 1.21 1.11 2.79%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 30/01/12 27/01/11 28/01/10 21/01/09 31/01/08 26/01/07 -
Price 8.88 8.75 8.62 7.60 5.95 7.45 5.60 -
P/RPS 6.85 6.16 6.35 5.85 4.25 5.12 6.42 1.08%
P/EPS 17.51 13.07 12.19 12.06 10.61 8.76 16.65 0.84%
EY 5.71 7.65 8.20 8.29 9.43 11.42 6.01 -0.84%
DY 5.86 7.31 8.35 8.42 9.41 13.42 10.71 -9.55%
P/NAPS 1.30 1.32 1.38 1.28 1.08 1.43 1.14 2.21%

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