[CHINTEK] YoY Cumulative Quarter Result on 30-Nov-2006 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- -65.86%
YoY- 58.57%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 29,650 31,974 33,208 19,911 18,970 24,361 23,958 3.61%
PBT 18,149 16,967 24,793 10,638 7,113 15,045 15,092 3.11%
Tax -3,751 -4,160 -5,362 -2,957 -2,269 -4,207 -3,995 -1.04%
NP 14,398 12,807 19,431 7,681 4,844 10,838 11,097 4.43%
-
NP to SH 14,398 12,807 19,431 7,681 4,844 10,838 11,097 4.43%
-
Tax Rate 20.67% 24.52% 21.63% 27.80% 31.90% 27.96% 26.47% -
Total Cost 15,252 19,167 13,777 12,230 14,126 13,523 12,861 2.87%
-
Net Worth 541,752 504,241 475,954 448,438 437,875 430,556 417,811 4.42%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 14,617 12,788 22,838 13,699 13,683 13,511 11,605 3.91%
Div Payout % 101.52% 99.86% 117.54% 178.36% 282.49% 124.66% 104.59% -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 541,752 504,241 475,954 448,438 437,875 430,556 417,811 4.42%
NOSH 91,357 91,348 91,354 91,331 91,224 90,074 89,275 0.38%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 48.56% 40.05% 58.51% 38.58% 25.54% 44.49% 46.32% -
ROE 2.66% 2.54% 4.08% 1.71% 1.11% 2.52% 2.66% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 32.45 35.00 36.35 21.80 20.79 27.05 26.84 3.21%
EPS 15.76 14.02 21.27 8.41 5.31 12.03 12.43 4.03%
DPS 16.00 14.00 25.00 15.00 15.00 15.00 13.00 3.51%
NAPS 5.93 5.52 5.21 4.91 4.80 4.78 4.68 4.02%
Adjusted Per Share Value based on latest NOSH - 91,331
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 32.45 35.00 36.35 21.79 20.76 26.66 26.22 3.61%
EPS 15.76 14.02 21.27 8.41 5.30 11.86 12.15 4.42%
DPS 16.00 14.00 25.00 14.99 14.98 14.79 12.70 3.92%
NAPS 5.9297 5.5191 5.2095 4.9083 4.7927 4.7126 4.5731 4.42%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 7.40 5.50 6.30 5.45 4.98 5.00 5.20 -
P/RPS 22.80 15.71 17.33 25.00 23.95 18.49 19.38 2.74%
P/EPS 46.95 39.23 29.62 64.80 93.79 41.55 41.83 1.94%
EY 2.13 2.55 3.38 1.54 1.07 2.41 2.39 -1.89%
DY 2.16 2.55 3.97 2.75 3.01 3.00 2.50 -2.40%
P/NAPS 1.25 1.00 1.21 1.11 1.04 1.05 1.11 1.99%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 28/01/10 21/01/09 31/01/08 26/01/07 26/01/06 28/01/05 30/01/04 -
Price 7.60 5.95 7.45 5.60 5.05 5.00 5.25 -
P/RPS 23.42 17.00 20.49 25.69 24.28 18.49 19.56 3.04%
P/EPS 48.22 42.44 35.03 66.59 95.10 41.55 42.24 2.22%
EY 2.07 2.36 2.86 1.50 1.05 2.41 2.37 -2.22%
DY 2.11 2.35 3.36 2.68 2.97 3.00 2.48 -2.65%
P/NAPS 1.28 1.08 1.43 1.14 1.05 1.05 1.12 2.24%

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