[CHINTEK] YoY Annualized Quarter Result on 31-May-2006 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 11.4%
YoY- -37.85%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 109,594 153,633 84,173 79,313 98,792 92,062 95,330 2.34%
PBT 55,124 115,461 46,002 34,056 54,044 51,892 56,036 -0.27%
Tax -13,288 -25,282 -11,838 -9,994 -15,329 -14,525 -16,224 -3.26%
NP 41,836 90,178 34,164 24,061 38,714 37,366 39,812 0.82%
-
NP to SH 41,836 90,178 34,164 24,061 38,714 37,366 39,812 0.82%
-
Tax Rate 24.11% 21.90% 25.73% 29.35% 28.36% 27.99% 28.95% -
Total Cost 67,758 63,454 50,009 55,252 60,077 54,696 55,518 3.37%
-
Net Worth 520,817 500,654 456,737 435,404 433,103 423,837 406,968 4.19%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div 42,640 85,269 45,064 36,511 39,701 36,959 30,471 5.75%
Div Payout % 101.92% 94.56% 131.91% 151.75% 102.55% 98.91% 76.54% -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 520,817 500,654 456,737 435,404 433,103 423,837 406,968 4.19%
NOSH 91,371 91,360 91,347 91,279 90,229 89,417 87,898 0.64%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 38.17% 58.70% 40.59% 30.34% 39.19% 40.59% 41.76% -
ROE 8.03% 18.01% 7.48% 5.53% 8.94% 8.82% 9.78% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 119.94 168.16 92.15 86.89 109.49 102.96 108.46 1.68%
EPS 45.79 98.71 37.40 26.36 42.91 41.79 45.29 0.18%
DPS 46.67 93.33 49.33 40.00 44.00 41.33 34.67 5.07%
NAPS 5.70 5.48 5.00 4.77 4.80 4.74 4.63 3.52%
Adjusted Per Share Value based on latest NOSH - 91,374
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 119.96 168.16 92.13 86.81 108.13 100.77 104.34 2.35%
EPS 45.79 98.70 37.39 26.34 42.37 40.90 43.58 0.82%
DPS 46.67 93.33 49.33 39.96 43.45 40.45 33.35 5.75%
NAPS 5.7005 5.4798 4.9992 4.7657 4.7405 4.6391 4.4544 4.19%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 6.60 8.15 6.00 5.30 4.82 5.40 4.68 -
P/RPS 5.50 4.85 6.51 6.10 4.40 5.24 4.32 4.10%
P/EPS 14.41 8.26 16.04 20.11 11.23 12.92 10.33 5.69%
EY 6.94 12.11 6.23 4.97 8.90 7.74 9.68 -5.39%
DY 7.07 11.45 8.22 7.55 9.13 7.65 7.41 -0.77%
P/NAPS 1.16 1.49 1.20 1.11 1.00 1.14 1.01 2.33%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 31/07/09 31/07/08 27/07/07 27/07/06 28/07/05 30/07/04 29/07/03 -
Price 7.30 7.80 5.90 5.30 5.00 4.98 4.90 -
P/RPS 6.09 4.64 6.40 6.10 4.57 4.84 4.52 5.08%
P/EPS 15.94 7.90 15.78 20.11 11.65 11.92 10.82 6.66%
EY 6.27 12.65 6.34 4.97 8.58 8.39 9.24 -6.25%
DY 6.39 11.97 8.36 7.55 8.80 8.30 7.07 -1.66%
P/NAPS 1.28 1.42 1.18 1.11 1.04 1.05 1.06 3.19%

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