[CHINTEK] YoY Cumulative Quarter Result on 31-May-2009 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 83.67%
YoY- -53.61%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 90,123 104,969 82,244 82,196 115,225 63,130 59,485 7.16%
PBT 49,715 68,321 45,744 41,343 86,596 34,502 25,542 11.72%
Tax -11,661 -14,156 -10,314 -9,966 -18,962 -8,879 -7,496 7.63%
NP 38,054 54,165 35,430 31,377 67,634 25,623 18,046 13.22%
-
NP to SH 38,054 54,165 35,430 31,377 67,634 25,623 18,046 13.22%
-
Tax Rate 23.46% 20.72% 22.55% 24.11% 21.90% 25.73% 29.35% -
Total Cost 52,069 50,804 46,814 50,819 47,591 37,507 41,439 3.87%
-
Net Worth 618,527 595,641 549,996 520,817 500,654 456,737 435,404 6.02%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 36,545 43,850 36,544 31,980 63,952 33,798 27,383 4.92%
Div Payout % 96.04% 80.96% 103.15% 101.92% 94.56% 131.91% 151.75% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 618,527 595,641 549,996 520,817 500,654 456,737 435,404 6.02%
NOSH 91,363 91,356 91,361 91,371 91,360 91,347 91,279 0.01%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 42.22% 51.60% 43.08% 38.17% 58.70% 40.59% 30.34% -
ROE 6.15% 9.09% 6.44% 6.02% 13.51% 5.61% 4.14% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 98.64 114.90 90.02 89.96 126.12 69.11 65.17 7.14%
EPS 41.65 59.29 38.78 34.34 74.03 28.05 19.77 13.21%
DPS 40.00 48.00 40.00 35.00 70.00 37.00 30.00 4.90%
NAPS 6.77 6.52 6.02 5.70 5.48 5.00 4.77 6.00%
Adjusted Per Share Value based on latest NOSH - 91,335
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 98.64 114.89 90.02 89.97 126.12 69.10 65.11 7.16%
EPS 41.65 59.29 38.78 34.34 74.03 28.05 19.75 13.22%
DPS 40.00 48.00 40.00 35.00 70.00 36.99 29.97 4.92%
NAPS 6.77 6.5195 6.0199 5.7005 5.4798 4.9992 4.7657 6.01%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 8.90 8.63 7.50 6.60 8.15 6.00 5.30 -
P/RPS 9.02 7.51 8.33 7.34 6.46 8.68 8.13 1.74%
P/EPS 21.37 14.56 19.34 19.22 11.01 21.39 26.81 -3.70%
EY 4.68 6.87 5.17 5.20 9.08 4.67 3.73 3.85%
DY 4.49 5.56 5.33 5.30 8.59 6.17 5.66 -3.78%
P/NAPS 1.31 1.32 1.25 1.16 1.49 1.20 1.11 2.79%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 30/07/12 29/07/11 30/07/10 31/07/09 31/07/08 27/07/07 27/07/06 -
Price 9.15 8.63 7.91 7.30 7.80 5.90 5.30 -
P/RPS 9.28 7.51 8.79 8.11 6.18 8.54 8.13 2.22%
P/EPS 21.97 14.56 20.40 21.26 10.54 21.03 26.81 -3.26%
EY 4.55 6.87 4.90 4.70 9.49 4.75 3.73 3.36%
DY 4.37 5.56 5.06 4.79 8.97 6.27 5.66 -4.21%
P/NAPS 1.35 1.32 1.31 1.28 1.42 1.18 1.11 3.31%

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