[CHINTEK] YoY Annualized Quarter Result on 31-May-2010 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

31-May-2010 [#3]

Profit Trend

QoQ- -3.75%

YoY- 12.92%

Quarter Report

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Annualized Quarter Result
Revenue	101,222	120,164	139,958	109,658	109,594	153,633	84,173	3.11%
YoY %	-15.76%	-14.14%	27.63%	0.06%	-28.67%	82.52%	-	-
Horiz. %	120.25%	142.76%	166.27%	130.28%	130.20%	182.52%	100.00%	-
PBT	29,838	66,286	91,094	60,992	55,124	115,461	46,002	-6.95%
YoY %	-54.99%	-27.23%	49.35%	10.65%	-52.26%	150.99%	-	-
Horiz. %	64.86%	144.09%	198.02%	132.59%	119.83%	250.99%	100.00%	-
Tax	-8,960	-15,548	-18,874	-13,752	-13,288	-25,282	-11,838	-4.53%
YoY %	42.37%	17.62%	-37.25%	-3.49%	47.44%	-113.57%	-	-
Horiz. %	75.69%	131.34%	159.44%	116.17%	112.25%	213.57%	100.00%	-
NP	20,878	50,738	72,220	47,240	41,836	90,178	34,164	-7.87%
YoY %	-58.85%	-29.75%	52.88%	12.92%	-53.61%	163.96%	-	-
Horiz. %	61.11%	148.51%	211.39%	138.27%	122.46%	263.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,878	50,738	72,220	47,240	41,836	90,178	34,164	-7.87%
YoY %	-58.85%	-29.75%	52.88%	12.92%	-53.61%	163.96%	-	-
Horiz. %	61.11%	148.51%	211.39%	138.27%	122.46%	263.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.03%	23.46%	20.72%	22.55%	24.11%	21.90%	25.73%	-
YoY %	28.01%	13.22%	-8.12%	-6.47%	10.09%	-14.89%	-	-
Horiz. %	116.71%	91.18%	80.53%	87.64%	93.70%	85.11%	100.00%	-
Total Cost	80,344	69,425	67,738	62,418	67,758	63,454	50,009	8.21%
YoY %	15.73%	2.49%	8.52%	-7.88%	6.78%	26.89%	-	-
Horiz. %	160.66%	138.83%	135.45%	124.81%	135.49%	126.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	624,009	618,527	595,641	549,996	520,817	500,654	456,737	5.33%
YoY %	0.89%	3.84%	8.30%	5.60%	4.03%	9.62%	-	-
Horiz. %	136.62%	135.42%	130.41%	120.42%	114.03%	109.62%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Dividend
Div	31,672	48,726	58,467	48,726	42,640	85,269	45,064	-5.70%
YoY %	-35.00%	-16.66%	19.99%	14.27%	-49.99%	89.22%	-	-
Horiz. %	70.28%	108.13%	129.74%	108.13%	94.62%	189.22%	100.00%	-
Div Payout %	151.70%	96.04%	80.96%	103.15%	101.92%	94.56%	131.91%	-
YoY %	57.96%	18.63%	-21.51%	1.21%	7.78%	-28.31%	-	-
Horiz. %	115.00%	72.81%	61.38%	78.20%	77.26%	71.69%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Equity
Net Worth	624,009	618,527	595,641	549,996	520,817	500,654	456,737	5.33%
YoY %	0.89%	3.84%	8.30%	5.60%	4.03%	9.62%	-	-
Horiz. %	136.62%	135.42%	130.41%	120.42%	114.03%	109.62%	100.00%	-
NOSH	91,363	91,363	91,356	91,361	91,371	91,360	91,347	0.00%
YoY %	0.00%	0.01%	-0.01%	-0.01%	0.01%	0.01%	-	-
Horiz. %	100.02%	100.02%	100.01%	100.02%	100.03%	100.01%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Ratio Analysis
NP Margin	20.63%	42.22%	51.60%	43.08%	38.17%	58.70%	40.59%	-
YoY %	-51.14%	-18.18%	19.78%	12.86%	-34.97%	44.62%	-	-
Horiz. %	50.83%	104.02%	127.12%	106.13%	94.04%	144.62%	100.00%	-
ROE	3.35%	8.20%	12.12%	8.59%	8.03%	18.01%	7.48%	-
YoY %	-59.15%	-32.34%	41.09%	6.97%	-55.41%	140.78%	-	-
Horiz. %	44.79%	109.63%	162.03%	114.84%	107.35%	240.78%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Per Share
RPS	110.79	131.52	153.20	120.03	119.94	168.16	92.15	3.11%
YoY %	-15.76%	-14.15%	27.63%	0.08%	-28.68%	82.49%	-	-
Horiz. %	120.23%	142.72%	166.25%	130.26%	130.16%	182.49%	100.00%	-
EPS	22.85	55.53	79.05	51.71	45.79	98.71	37.40	-7.87%
YoY %	-58.85%	-29.75%	52.87%	12.93%	-53.61%	163.93%	-	-
Horiz. %	61.10%	148.48%	211.36%	138.26%	122.43%	263.93%	100.00%	-
DPS	34.67	53.33	64.00	53.33	46.67	93.33	49.33	-5.70%
YoY %	-34.99%	-16.67%	20.01%	14.27%	-49.99%	89.20%	-	-
Horiz. %	70.28%	108.11%	129.74%	108.11%	94.61%	189.20%	100.00%	-
NAPS	6.83	6.77	6.52	6.02	5.70	5.48	5.00	5.33%
YoY %	0.89%	3.83%	8.31%	5.61%	4.01%	9.60%	-	-
Horiz. %	136.60%	135.40%	130.40%	120.40%	114.00%	109.60%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Adjusted Per Share Value based on latest NOSH - 91,359
RPS	110.79	131.52	153.19	120.03	119.96	168.16	92.13	3.11%
YoY %	-15.76%	-14.15%	27.63%	0.06%	-28.66%	82.52%	-	-
Horiz. %	120.25%	142.75%	166.28%	130.28%	130.21%	182.52%	100.00%	-
EPS	22.85	55.53	79.05	51.71	45.79	98.70	37.39	-7.87%
YoY %	-58.85%	-29.75%	52.87%	12.93%	-53.61%	163.97%	-	-
Horiz. %	61.11%	148.52%	211.42%	138.30%	122.47%	263.97%	100.00%	-
DPS	34.67	53.33	64.00	53.33	46.67	93.33	49.33	-5.70%
YoY %	-34.99%	-16.67%	20.01%	14.27%	-49.99%	89.20%	-	-
Horiz. %	70.28%	108.11%	129.74%	108.11%	94.61%	189.20%	100.00%	-
NAPS	6.83	6.77	6.5195	6.0199	5.7005	5.4798	4.9992	5.33%
YoY %	0.89%	3.84%	8.30%	5.60%	4.03%	9.61%	-	-
Horiz. %	136.62%	135.42%	130.41%	120.42%	114.03%	109.61%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/13	31/05/12	31/05/11	31/05/10	29/05/09	30/05/08	31/05/07	-
Price	9.10	8.90	8.63	7.50	6.60	8.15	6.00	-
P/RPS	8.21	6.77	5.63	6.25	5.50	4.85	6.51	3.93%
YoY %	21.27%	20.25%	-9.92%	13.64%	13.40%	-25.50%	-	-
Horiz. %	126.11%	103.99%	86.48%	96.01%	84.49%	74.50%	100.00%	-
P/EPS	39.82	16.03	10.92	14.50	14.41	8.26	16.04	16.34%
YoY %	148.41%	46.79%	-24.69%	0.62%	74.46%	-48.50%	-	-
Horiz. %	248.25%	99.94%	68.08%	90.40%	89.84%	51.50%	100.00%	-
EY	2.51	6.24	9.16	6.89	6.94	12.11	6.23	-14.04%
YoY %	-59.78%	-31.88%	32.95%	-0.72%	-42.69%	94.38%	-	-
Horiz. %	40.29%	100.16%	147.03%	110.59%	111.40%	194.38%	100.00%	-
DY	3.81	5.99	7.42	7.11	7.07	11.45	8.22	-12.01%
YoY %	-36.39%	-19.27%	4.36%	0.57%	-38.25%	39.29%	-	-
Horiz. %	46.35%	72.87%	90.27%	86.50%	86.01%	139.29%	100.00%	-
P/NAPS	1.33	1.31	1.32	1.25	1.16	1.49	1.20	1.72%
YoY %	1.53%	-0.76%	5.60%	7.76%	-22.15%	24.17%	-	-
Horiz. %	110.83%	109.17%	110.00%	104.17%	96.67%	124.17%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Announcement Date
Date	31/07/13	30/07/12	29/07/11	30/07/10	31/07/09	31/07/08	27/07/07	-
Price	9.05	9.15	8.63	7.91	7.30	7.80	5.90	-
P/RPS	8.17	6.96	5.63	6.59	6.09	4.64	6.40	4.14%
YoY %	17.39%	23.62%	-14.57%	8.21%	31.25%	-27.50%	-	-
Horiz. %	127.66%	108.75%	87.97%	102.97%	95.16%	72.50%	100.00%	-
P/EPS	39.60	16.48	10.92	15.30	15.94	7.90	15.78	16.55%
YoY %	140.29%	50.92%	-28.63%	-4.02%	101.77%	-49.94%	-	-
Horiz. %	250.95%	104.44%	69.20%	96.96%	101.01%	50.06%	100.00%	-
EY	2.53	6.07	9.16	6.54	6.27	12.65	6.34	-14.18%
YoY %	-58.32%	-33.73%	40.06%	4.31%	-50.43%	99.53%	-	-
Horiz. %	39.91%	95.74%	144.48%	103.15%	98.90%	199.53%	100.00%	-
DY	3.83	5.83	7.42	6.74	6.39	11.97	8.36	-12.18%
YoY %	-34.31%	-21.43%	10.09%	5.48%	-46.62%	43.18%	-	-
Horiz. %	45.81%	69.74%	88.76%	80.62%	76.44%	143.18%	100.00%	-
P/NAPS	1.33	1.35	1.32	1.31	1.28	1.42	1.18	2.01%
YoY %	-1.48%	2.27%	0.76%	2.34%	-9.86%	20.34%	-	-
Horiz. %	112.71%	114.41%	111.86%	111.02%	108.47%	120.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos