[CHINTEK] YoY Annualized Quarter Result on 31-May-2007 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 21.56%
YoY- 41.99%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 109,658 109,594 153,633 84,173 79,313 98,792 92,062 2.95%
PBT 60,992 55,124 115,461 46,002 34,056 54,044 51,892 2.72%
Tax -13,752 -13,288 -25,282 -11,838 -9,994 -15,329 -14,525 -0.90%
NP 47,240 41,836 90,178 34,164 24,061 38,714 37,366 3.98%
-
NP to SH 47,240 41,836 90,178 34,164 24,061 38,714 37,366 3.98%
-
Tax Rate 22.55% 24.11% 21.90% 25.73% 29.35% 28.36% 27.99% -
Total Cost 62,418 67,758 63,454 50,009 55,252 60,077 54,696 2.22%
-
Net Worth 549,996 520,817 500,654 456,737 435,404 433,103 423,837 4.43%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 48,726 42,640 85,269 45,064 36,511 39,701 36,959 4.71%
Div Payout % 103.15% 101.92% 94.56% 131.91% 151.75% 102.55% 98.91% -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 549,996 520,817 500,654 456,737 435,404 433,103 423,837 4.43%
NOSH 91,361 91,371 91,360 91,347 91,279 90,229 89,417 0.35%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 43.08% 38.17% 58.70% 40.59% 30.34% 39.19% 40.59% -
ROE 8.59% 8.03% 18.01% 7.48% 5.53% 8.94% 8.82% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 120.03 119.94 168.16 92.15 86.89 109.49 102.96 2.58%
EPS 51.71 45.79 98.71 37.40 26.36 42.91 41.79 3.61%
DPS 53.33 46.67 93.33 49.33 40.00 44.00 41.33 4.33%
NAPS 6.02 5.70 5.48 5.00 4.77 4.80 4.74 4.06%
Adjusted Per Share Value based on latest NOSH - 91,398
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 120.03 119.96 168.16 92.13 86.81 108.13 100.77 2.95%
EPS 51.71 45.79 98.70 37.39 26.34 42.37 40.90 3.98%
DPS 53.33 46.67 93.33 49.33 39.96 43.45 40.45 4.71%
NAPS 6.0199 5.7005 5.4798 4.9992 4.7657 4.7405 4.6391 4.43%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 7.50 6.60 8.15 6.00 5.30 4.82 5.40 -
P/RPS 6.25 5.50 4.85 6.51 6.10 4.40 5.24 2.97%
P/EPS 14.50 14.41 8.26 16.04 20.11 11.23 12.92 1.94%
EY 6.89 6.94 12.11 6.23 4.97 8.90 7.74 -1.91%
DY 7.11 7.07 11.45 8.22 7.55 9.13 7.65 -1.21%
P/NAPS 1.25 1.16 1.49 1.20 1.11 1.00 1.14 1.54%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 30/07/10 31/07/09 31/07/08 27/07/07 27/07/06 28/07/05 30/07/04 -
Price 7.91 7.30 7.80 5.90 5.30 5.00 4.98 -
P/RPS 6.59 6.09 4.64 6.40 6.10 4.57 4.84 5.27%
P/EPS 15.30 15.94 7.90 15.78 20.11 11.65 11.92 4.24%
EY 6.54 6.27 12.65 6.34 4.97 8.58 8.39 -4.06%
DY 6.74 6.39 11.97 8.36 7.55 8.80 8.30 -3.40%
P/NAPS 1.31 1.28 1.42 1.18 1.11 1.04 1.05 3.75%

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