[CHINTEK] YoY Annualized Quarter Result on 31-May-2009 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 22.45%
YoY- -53.61%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 120,164 139,958 109,658 109,594 153,633 84,173 79,313 7.16%
PBT 66,286 91,094 60,992 55,124 115,461 46,002 34,056 11.72%
Tax -15,548 -18,874 -13,752 -13,288 -25,282 -11,838 -9,994 7.63%
NP 50,738 72,220 47,240 41,836 90,178 34,164 24,061 13.22%
-
NP to SH 50,738 72,220 47,240 41,836 90,178 34,164 24,061 13.22%
-
Tax Rate 23.46% 20.72% 22.55% 24.11% 21.90% 25.73% 29.35% -
Total Cost 69,425 67,738 62,418 67,758 63,454 50,009 55,252 3.87%
-
Net Worth 618,527 595,641 549,996 520,817 500,654 456,737 435,404 6.02%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 48,726 58,467 48,726 42,640 85,269 45,064 36,511 4.92%
Div Payout % 96.04% 80.96% 103.15% 101.92% 94.56% 131.91% 151.75% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 618,527 595,641 549,996 520,817 500,654 456,737 435,404 6.02%
NOSH 91,363 91,356 91,361 91,371 91,360 91,347 91,279 0.01%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 42.22% 51.60% 43.08% 38.17% 58.70% 40.59% 30.34% -
ROE 8.20% 12.12% 8.59% 8.03% 18.01% 7.48% 5.53% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 131.52 153.20 120.03 119.94 168.16 92.15 86.89 7.14%
EPS 55.53 79.05 51.71 45.79 98.71 37.40 26.36 13.20%
DPS 53.33 64.00 53.33 46.67 93.33 49.33 40.00 4.90%
NAPS 6.77 6.52 6.02 5.70 5.48 5.00 4.77 6.00%
Adjusted Per Share Value based on latest NOSH - 91,335
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 131.52 153.19 120.03 119.96 168.16 92.13 86.81 7.16%
EPS 55.53 79.05 51.71 45.79 98.70 37.39 26.34 13.22%
DPS 53.33 64.00 53.33 46.67 93.33 49.33 39.96 4.92%
NAPS 6.77 6.5195 6.0199 5.7005 5.4798 4.9992 4.7657 6.01%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 8.90 8.63 7.50 6.60 8.15 6.00 5.30 -
P/RPS 6.77 5.63 6.25 5.50 4.85 6.51 6.10 1.75%
P/EPS 16.03 10.92 14.50 14.41 8.26 16.04 20.11 -3.70%
EY 6.24 9.16 6.89 6.94 12.11 6.23 4.97 3.86%
DY 5.99 7.42 7.11 7.07 11.45 8.22 7.55 -3.78%
P/NAPS 1.31 1.32 1.25 1.16 1.49 1.20 1.11 2.79%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 30/07/12 29/07/11 30/07/10 31/07/09 31/07/08 27/07/07 27/07/06 -
Price 9.15 8.63 7.91 7.30 7.80 5.90 5.30 -
P/RPS 6.96 5.63 6.59 6.09 4.64 6.40 6.10 2.22%
P/EPS 16.48 10.92 15.30 15.94 7.90 15.78 20.11 -3.26%
EY 6.07 9.16 6.54 6.27 12.65 6.34 4.97 3.38%
DY 5.83 7.42 6.74 6.39 11.97 8.36 7.55 -4.21%
P/NAPS 1.35 1.32 1.31 1.28 1.42 1.18 1.11 3.31%

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