[CHINTEK] YoY Cumulative Quarter Result on 30-Nov-2010 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- -65.54%
YoY- 12.19%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 34,922 29,614 32,467 30,996 29,650 31,974 33,208 0.84%
PBT 17,387 15,608 19,940 20,786 18,149 16,967 24,793 -5.73%
Tax -4,083 -4,026 -4,643 -4,633 -3,751 -4,160 -5,362 -4.43%
NP 13,304 11,582 15,297 16,153 14,398 12,807 19,431 -6.11%
-
NP to SH 13,304 11,582 15,297 16,153 14,398 12,807 19,431 -6.11%
-
Tax Rate 23.48% 25.79% 23.28% 22.29% 20.67% 24.52% 21.63% -
Total Cost 21,618 18,032 17,170 14,843 15,252 19,167 13,777 7.79%
-
Net Worth 630,404 625,836 607,676 571,019 541,752 504,241 475,954 4.79%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 27,408 11,877 14,620 16,445 14,617 12,788 22,838 3.08%
Div Payout % 206.02% 102.55% 95.58% 101.81% 101.52% 99.86% 117.54% -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 630,404 625,836 607,676 571,019 541,752 504,241 475,954 4.79%
NOSH 91,363 91,363 91,379 91,363 91,357 91,348 91,354 0.00%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 38.10% 39.11% 47.12% 52.11% 48.56% 40.05% 58.51% -
ROE 2.11% 1.85% 2.52% 2.83% 2.66% 2.54% 4.08% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 38.22 32.41 35.53 33.93 32.45 35.00 36.35 0.83%
EPS 14.56 12.68 16.74 17.68 15.76 14.02 21.27 -6.11%
DPS 30.00 13.00 16.00 18.00 16.00 14.00 25.00 3.08%
NAPS 6.90 6.85 6.65 6.25 5.93 5.52 5.21 4.78%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 38.22 32.41 35.54 33.93 32.45 35.00 36.35 0.83%
EPS 14.56 12.68 16.74 17.68 15.76 14.02 21.27 -6.11%
DPS 30.00 13.00 16.00 18.00 16.00 14.00 25.00 3.08%
NAPS 6.90 6.85 6.6512 6.25 5.9297 5.5191 5.2095 4.79%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 9.55 8.99 8.41 8.52 7.40 5.50 6.30 -
P/RPS 24.98 27.74 23.67 25.11 22.80 15.71 17.33 6.27%
P/EPS 65.58 70.92 50.24 48.19 46.95 39.23 29.62 14.15%
EY 1.52 1.41 1.99 2.08 2.13 2.55 3.38 -12.45%
DY 3.14 1.45 1.90 2.11 2.16 2.55 3.97 -3.83%
P/NAPS 1.38 1.31 1.26 1.36 1.25 1.00 1.21 2.21%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 23/01/14 30/01/13 30/01/12 27/01/11 28/01/10 21/01/09 31/01/08 -
Price 9.50 8.88 8.75 8.62 7.60 5.95 7.45 -
P/RPS 24.85 27.40 24.63 25.41 23.42 17.00 20.49 3.26%
P/EPS 65.24 70.05 52.27 48.76 48.22 42.44 35.03 10.91%
EY 1.53 1.43 1.91 2.05 2.07 2.36 2.86 -9.89%
DY 3.16 1.46 1.83 2.09 2.11 2.35 3.36 -1.01%
P/NAPS 1.38 1.30 1.32 1.38 1.28 1.08 1.43 -0.59%

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