[CHINTEK] YoY Annualized Quarter Result on 31-Aug-2006 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- -6.51%
YoY- -35.15%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 112,266 165,299 91,021 83,189 94,969 97,104 102,412 1.54%
PBT 59,526 123,805 53,052 32,735 48,720 50,149 61,322 -0.49%
Tax -13,211 -26,084 -12,388 -10,239 -14,029 -14,770 -17,428 -4.50%
NP 46,315 97,721 40,664 22,496 34,691 35,379 43,894 0.89%
-
NP to SH 46,315 97,721 40,664 22,496 34,691 35,379 43,894 0.89%
-
Tax Rate 22.19% 21.07% 23.35% 31.28% 28.80% 29.45% 28.42% -
Total Cost 65,951 67,578 50,357 60,693 60,278 61,725 58,518 2.01%
-
Net Worth 523,544 502,492 459,537 438,233 421,893 416,141 401,678 4.51%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 31,979 63,953 - - 29,812 27,742 22,902 5.71%
Div Payout % 69.05% 65.45% - - 85.94% 78.42% 52.18% -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 523,544 502,492 459,537 438,233 421,893 416,141 401,678 4.51%
NOSH 91,369 91,362 91,359 91,298 90,341 89,492 88,087 0.61%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 41.25% 59.12% 44.68% 27.04% 36.53% 36.43% 42.86% -
ROE 8.85% 19.45% 8.85% 5.13% 8.22% 8.50% 10.93% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 122.87 180.93 99.63 91.12 105.12 108.50 116.26 0.92%
EPS 50.69 106.96 44.51 24.64 38.40 39.53 49.83 0.28%
DPS 35.00 70.00 0.00 0.00 33.00 31.00 26.00 5.07%
NAPS 5.73 5.50 5.03 4.80 4.67 4.65 4.56 3.87%
Adjusted Per Share Value based on latest NOSH - 91,375
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 122.88 180.93 99.63 91.05 103.95 106.28 112.09 1.54%
EPS 50.69 106.96 44.51 24.62 37.97 38.72 48.04 0.89%
DPS 35.00 70.00 0.00 0.00 32.63 30.37 25.07 5.71%
NAPS 5.7304 5.50 5.0298 4.7966 4.6178 4.5548 4.3965 4.51%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 7.20 6.95 5.60 5.40 4.98 4.94 4.94 -
P/RPS 5.86 3.84 5.62 5.93 4.74 4.55 4.25 5.49%
P/EPS 14.20 6.50 12.58 21.92 12.97 12.50 9.91 6.17%
EY 7.04 15.39 7.95 4.56 7.71 8.00 10.09 -5.81%
DY 4.86 10.07 0.00 0.00 6.63 6.28 5.26 -1.30%
P/NAPS 1.26 1.26 1.11 1.13 1.07 1.06 1.08 2.60%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 30/10/09 31/10/08 30/10/07 31/10/06 28/10/05 29/10/04 30/10/03 -
Price 7.20 5.00 6.10 5.60 5.00 4.96 5.30 -
P/RPS 5.86 2.76 6.12 6.15 4.76 4.57 4.56 4.26%
P/EPS 14.20 4.67 13.70 22.73 13.02 12.55 10.64 4.92%
EY 7.04 21.39 7.30 4.40 7.68 7.97 9.40 -4.69%
DY 4.86 14.00 0.00 0.00 6.60 6.25 4.91 -0.17%
P/NAPS 1.26 0.91 1.21 1.17 1.07 1.07 1.16 1.38%

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