[CHINTEK] YoY Cumulative Quarter Result on 31-May-2007 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 82.34%
YoY- 41.99%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 82,244 82,196 115,225 63,130 59,485 74,094 69,047 2.95%
PBT 45,744 41,343 86,596 34,502 25,542 40,533 38,919 2.72%
Tax -10,314 -9,966 -18,962 -8,879 -7,496 -11,497 -10,894 -0.90%
NP 35,430 31,377 67,634 25,623 18,046 29,036 28,025 3.98%
-
NP to SH 35,430 31,377 67,634 25,623 18,046 29,036 28,025 3.98%
-
Tax Rate 22.55% 24.11% 21.90% 25.73% 29.35% 28.36% 27.99% -
Total Cost 46,814 50,819 47,591 37,507 41,439 45,058 41,022 2.22%
-
Net Worth 549,996 520,817 500,654 456,737 435,404 433,103 423,837 4.43%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 36,544 31,980 63,952 33,798 27,383 29,775 27,719 4.71%
Div Payout % 103.15% 101.92% 94.56% 131.91% 151.75% 102.55% 98.91% -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 549,996 520,817 500,654 456,737 435,404 433,103 423,837 4.43%
NOSH 91,361 91,371 91,360 91,347 91,279 90,229 89,417 0.35%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 43.08% 38.17% 58.70% 40.59% 30.34% 39.19% 40.59% -
ROE 6.44% 6.02% 13.51% 5.61% 4.14% 6.70% 6.61% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 90.02 89.96 126.12 69.11 65.17 82.12 77.22 2.58%
EPS 38.78 34.34 74.03 28.05 19.77 32.18 31.34 3.61%
DPS 40.00 35.00 70.00 37.00 30.00 33.00 31.00 4.33%
NAPS 6.02 5.70 5.48 5.00 4.77 4.80 4.74 4.06%
Adjusted Per Share Value based on latest NOSH - 91,398
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 90.02 89.97 126.12 69.10 65.11 81.10 75.57 2.95%
EPS 38.78 34.34 74.03 28.05 19.75 31.78 30.67 3.98%
DPS 40.00 35.00 70.00 36.99 29.97 32.59 30.34 4.71%
NAPS 6.0199 5.7005 5.4798 4.9992 4.7657 4.7405 4.6391 4.43%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 7.50 6.60 8.15 6.00 5.30 4.82 5.40 -
P/RPS 8.33 7.34 6.46 8.68 8.13 5.87 6.99 2.96%
P/EPS 19.34 19.22 11.01 21.39 26.81 14.98 17.23 1.94%
EY 5.17 5.20 9.08 4.67 3.73 6.68 5.80 -1.89%
DY 5.33 5.30 8.59 6.17 5.66 6.85 5.74 -1.22%
P/NAPS 1.25 1.16 1.49 1.20 1.11 1.00 1.14 1.54%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 30/07/10 31/07/09 31/07/08 27/07/07 27/07/06 28/07/05 30/07/04 -
Price 7.91 7.30 7.80 5.90 5.30 5.00 4.98 -
P/RPS 8.79 8.11 6.18 8.54 8.13 6.09 6.45 5.29%
P/EPS 20.40 21.26 10.54 21.03 26.81 15.54 15.89 4.25%
EY 4.90 4.70 9.49 4.75 3.73 6.44 6.29 -4.07%
DY 5.06 4.79 8.97 6.27 5.66 6.60 6.22 -3.38%
P/NAPS 1.31 1.28 1.42 1.18 1.11 1.04 1.05 3.75%

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