[CHINTEK] YoY Cumulative Quarter Result on 31-Aug-2009 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 47.61%
YoY- -52.6%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 119,224 143,343 111,443 112,266 165,299 91,021 83,189 6.17%
PBT 68,399 95,772 60,573 59,526 123,805 53,052 32,735 13.05%
Tax -15,724 -19,758 -13,693 -13,211 -26,084 -12,388 -10,239 7.40%
NP 52,675 76,014 46,880 46,315 97,721 40,664 22,496 15.21%
-
NP to SH 52,675 76,014 46,880 46,315 97,721 40,664 22,496 15.21%
-
Tax Rate 22.99% 20.63% 22.61% 22.19% 21.07% 23.35% 31.28% -
Total Cost 66,549 67,329 64,563 65,951 67,578 50,357 60,693 1.54%
-
Net Worth 615,786 595,686 535,405 523,544 502,492 459,537 438,233 5.82%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 36,545 43,854 36,546 31,979 63,953 - - -
Div Payout % 69.38% 57.69% 77.96% 69.05% 65.45% - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 615,786 595,686 535,405 523,544 502,492 459,537 438,233 5.82%
NOSH 91,363 91,362 91,366 91,369 91,362 91,359 91,298 0.01%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 44.18% 53.03% 42.07% 41.25% 59.12% 44.68% 27.04% -
ROE 8.55% 12.76% 8.76% 8.85% 19.45% 8.85% 5.13% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 130.49 156.89 121.97 122.87 180.93 99.63 91.12 6.16%
EPS 57.65 83.20 51.31 50.69 106.96 44.51 24.64 15.20%
DPS 40.00 48.00 40.00 35.00 70.00 0.00 0.00 -
NAPS 6.74 6.52 5.86 5.73 5.50 5.03 4.80 5.81%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 130.49 156.89 121.98 122.88 180.93 99.63 91.05 6.17%
EPS 57.65 83.20 51.31 50.69 106.96 44.51 24.62 15.22%
DPS 40.00 48.00 40.00 35.00 70.00 0.00 0.00 -
NAPS 6.74 6.52 5.8602 5.7304 5.50 5.0298 4.7966 5.82%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 9.05 8.30 8.09 7.20 6.95 5.60 5.40 -
P/RPS 6.94 5.29 6.63 5.86 3.84 5.62 5.93 2.65%
P/EPS 15.70 9.98 15.77 14.20 6.50 12.58 21.92 -5.40%
EY 6.37 10.02 6.34 7.04 15.39 7.95 4.56 5.72%
DY 4.42 5.78 4.94 4.86 10.07 0.00 0.00 -
P/NAPS 1.34 1.27 1.38 1.26 1.26 1.11 1.13 2.87%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 30/10/07 31/10/06 -
Price 9.01 8.22 8.65 7.20 5.00 6.10 5.60 -
P/RPS 6.90 5.24 7.09 5.86 2.76 6.12 6.15 1.93%
P/EPS 15.63 9.88 16.86 14.20 4.67 13.70 22.73 -6.04%
EY 6.40 10.12 5.93 7.04 21.39 7.30 4.40 6.43%
DY 4.44 5.84 4.62 4.86 14.00 0.00 0.00 -
P/NAPS 1.34 1.26 1.48 1.26 0.91 1.21 1.17 2.28%

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