[CHINTEK] YoY Cumulative Quarter Result on 30-Nov-2009 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -68.91%
YoY- 12.42%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 29,614 32,467 30,996 29,650 31,974 33,208 19,911 6.83%
PBT 15,608 19,940 20,786 18,149 16,967 24,793 10,638 6.59%
Tax -4,026 -4,643 -4,633 -3,751 -4,160 -5,362 -2,957 5.27%
NP 11,582 15,297 16,153 14,398 12,807 19,431 7,681 7.07%
-
NP to SH 11,582 15,297 16,153 14,398 12,807 19,431 7,681 7.07%
-
Tax Rate 25.79% 23.28% 22.29% 20.67% 24.52% 21.63% 27.80% -
Total Cost 18,032 17,170 14,843 15,252 19,167 13,777 12,230 6.67%
-
Net Worth 625,836 607,676 571,019 541,752 504,241 475,954 448,438 5.70%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 11,877 14,620 16,445 14,617 12,788 22,838 13,699 -2.34%
Div Payout % 102.55% 95.58% 101.81% 101.52% 99.86% 117.54% 178.36% -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 625,836 607,676 571,019 541,752 504,241 475,954 448,438 5.70%
NOSH 91,363 91,379 91,363 91,357 91,348 91,354 91,331 0.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 39.11% 47.12% 52.11% 48.56% 40.05% 58.51% 38.58% -
ROE 1.85% 2.52% 2.83% 2.66% 2.54% 4.08% 1.71% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 32.41 35.53 33.93 32.45 35.00 36.35 21.80 6.82%
EPS 12.68 16.74 17.68 15.76 14.02 21.27 8.41 7.07%
DPS 13.00 16.00 18.00 16.00 14.00 25.00 15.00 -2.35%
NAPS 6.85 6.65 6.25 5.93 5.52 5.21 4.91 5.70%
Adjusted Per Share Value based on latest NOSH - 91,357
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 32.41 35.54 33.93 32.45 35.00 36.35 21.79 6.83%
EPS 12.68 16.74 17.68 15.76 14.02 21.27 8.41 7.07%
DPS 13.00 16.00 18.00 16.00 14.00 25.00 14.99 -2.34%
NAPS 6.85 6.6512 6.25 5.9297 5.5191 5.2095 4.9083 5.70%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 8.99 8.41 8.52 7.40 5.50 6.30 5.45 -
P/RPS 27.74 23.67 25.11 22.80 15.71 17.33 25.00 1.74%
P/EPS 70.92 50.24 48.19 46.95 39.23 29.62 64.80 1.51%
EY 1.41 1.99 2.08 2.13 2.55 3.38 1.54 -1.45%
DY 1.45 1.90 2.11 2.16 2.55 3.97 2.75 -10.10%
P/NAPS 1.31 1.26 1.36 1.25 1.00 1.21 1.11 2.79%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 30/01/12 27/01/11 28/01/10 21/01/09 31/01/08 26/01/07 -
Price 8.88 8.75 8.62 7.60 5.95 7.45 5.60 -
P/RPS 27.40 24.63 25.41 23.42 17.00 20.49 25.69 1.07%
P/EPS 70.05 52.27 48.76 48.22 42.44 35.03 66.59 0.84%
EY 1.43 1.91 2.05 2.07 2.36 2.86 1.50 -0.79%
DY 1.46 1.83 2.09 2.11 2.35 3.36 2.68 -9.61%
P/NAPS 1.30 1.32 1.38 1.28 1.08 1.43 1.14 2.21%

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