[CHINTEK] YoY Cumulative Quarter Result on 31-May-2010 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 44.38%
YoY- 12.92%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 75,917 90,123 104,969 82,244 82,196 115,225 63,130 3.11%
PBT 22,379 49,715 68,321 45,744 41,343 86,596 34,502 -6.95%
Tax -6,720 -11,661 -14,156 -10,314 -9,966 -18,962 -8,879 -4.53%
NP 15,659 38,054 54,165 35,430 31,377 67,634 25,623 -7.87%
-
NP to SH 15,659 38,054 54,165 35,430 31,377 67,634 25,623 -7.87%
-
Tax Rate 30.03% 23.46% 20.72% 22.55% 24.11% 21.90% 25.73% -
Total Cost 60,258 52,069 50,804 46,814 50,819 47,591 37,507 8.21%
-
Net Worth 624,009 618,527 595,641 549,996 520,817 500,654 456,737 5.33%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 23,754 36,545 43,850 36,544 31,980 63,952 33,798 -5.70%
Div Payout % 151.70% 96.04% 80.96% 103.15% 101.92% 94.56% 131.91% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 624,009 618,527 595,641 549,996 520,817 500,654 456,737 5.33%
NOSH 91,363 91,363 91,356 91,361 91,371 91,360 91,347 0.00%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 20.63% 42.22% 51.60% 43.08% 38.17% 58.70% 40.59% -
ROE 2.51% 6.15% 9.09% 6.44% 6.02% 13.51% 5.61% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 83.09 98.64 114.90 90.02 89.96 126.12 69.11 3.11%
EPS 17.14 41.65 59.29 38.78 34.34 74.03 28.05 -7.87%
DPS 26.00 40.00 48.00 40.00 35.00 70.00 37.00 -5.70%
NAPS 6.83 6.77 6.52 6.02 5.70 5.48 5.00 5.33%
Adjusted Per Share Value based on latest NOSH - 91,359
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 83.09 98.64 114.89 90.02 89.97 126.12 69.10 3.11%
EPS 17.14 41.65 59.29 38.78 34.34 74.03 28.05 -7.87%
DPS 26.00 40.00 48.00 40.00 35.00 70.00 36.99 -5.70%
NAPS 6.83 6.77 6.5195 6.0199 5.7005 5.4798 4.9992 5.33%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 9.10 8.90 8.63 7.50 6.60 8.15 6.00 -
P/RPS 10.95 9.02 7.51 8.33 7.34 6.46 8.68 3.94%
P/EPS 53.09 21.37 14.56 19.34 19.22 11.01 21.39 16.34%
EY 1.88 4.68 6.87 5.17 5.20 9.08 4.67 -14.05%
DY 2.86 4.49 5.56 5.33 5.30 8.59 6.17 -12.01%
P/NAPS 1.33 1.31 1.32 1.25 1.16 1.49 1.20 1.72%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/07/13 30/07/12 29/07/11 30/07/10 31/07/09 31/07/08 27/07/07 -
Price 9.05 9.15 8.63 7.91 7.30 7.80 5.90 -
P/RPS 10.89 9.28 7.51 8.79 8.11 6.18 8.54 4.13%
P/EPS 52.80 21.97 14.56 20.40 21.26 10.54 21.03 16.56%
EY 1.89 4.55 6.87 4.90 4.70 9.49 4.75 -14.22%
DY 2.87 4.37 5.56 5.06 4.79 8.97 6.27 -12.20%
P/NAPS 1.33 1.35 1.32 1.31 1.28 1.42 1.18 2.01%

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