[CHINTEK] YoY 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- 81.62%

YoY- 59.69%

Quarter Report

Third Quarter - 31 May 2007.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Quarter Result
Revenue	29,620	28,372	48,733	26,479	23,839	24,453	23,401	4.00%
YoY %	4.40%	-41.78%	84.04%	11.07%	-2.51%	4.50%	-	-
Horiz. %	126.58%	121.24%	208.25%	113.15%	101.87%	104.50%	100.00%	-
PBT	14,443	17,785	36,427	15,426	10,719	10,812	11,615	3.69%
YoY %	-18.79%	-51.18%	136.14%	43.91%	-0.86%	-6.91%	-	-
Horiz. %	124.35%	153.12%	313.62%	132.81%	92.29%	93.09%	100.00%	-
Tax	-3,553	-3,491	-8,286	-3,855	-3,473	-3,251	-3,313	1.17%
YoY %	-1.78%	57.87%	-114.94%	-11.00%	-6.83%	1.87%	-	-
Horiz. %	107.24%	105.37%	250.11%	116.36%	104.83%	98.13%	100.00%	-
NP	10,890	14,294	28,141	11,571	7,246	7,561	8,302	4.62%
YoY %	-23.81%	-49.21%	143.20%	59.69%	-4.17%	-8.93%	-	-
Horiz. %	131.17%	172.18%	338.97%	139.38%	87.28%	91.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,890	14,294	28,141	11,571	7,246	7,561	8,302	4.62%
YoY %	-23.81%	-49.21%	143.20%	59.69%	-4.17%	-8.93%	-	-
Horiz. %	131.17%	172.18%	338.97%	139.38%	87.28%	91.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.60%	19.63%	22.75%	24.99%	32.40%	30.07%	28.52%	-
YoY %	25.32%	-13.71%	-8.96%	-22.87%	7.75%	5.43%	-	-
Horiz. %	86.26%	68.83%	79.77%	87.62%	113.60%	105.43%	100.00%	-
Total Cost	18,730	14,078	20,592	14,908	16,593	16,892	15,099	3.65%
YoY %	33.04%	-31.63%	38.13%	-10.15%	-1.77%	11.87%	-	-
Horiz. %	124.05%	93.24%	136.38%	98.74%	109.89%	111.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	549,981	520,612	500,690	456,990	435,856	433,605	424,410	4.41%
YoY %	5.64%	3.98%	9.56%	4.85%	0.52%	2.17%	-	-
Horiz. %	129.59%	122.67%	117.97%	107.68%	102.70%	102.17%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Dividend
Div	21,926	19,180	41,115	20,107	13,706	16,260	16,116	5.26%
YoY %	14.32%	-53.35%	104.48%	46.70%	-15.71%	0.89%	-	-
Horiz. %	136.05%	119.01%	255.12%	124.76%	85.05%	100.89%	100.00%	-
Div Payout %	201.34%	134.19%	146.10%	173.78%	189.16%	215.05%	194.13%	-
YoY %	50.04%	-8.15%	-15.93%	-8.13%	-12.04%	10.78%	-	-
Horiz. %	103.71%	69.12%	75.26%	89.52%	97.44%	110.78%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Equity
Net Worth	549,981	520,612	500,690	456,990	435,856	433,605	424,410	4.41%
YoY %	5.64%	3.98%	9.56%	4.85%	0.52%	2.17%	-	-
Horiz. %	129.59%	122.67%	117.97%	107.68%	102.70%	102.17%	100.00%	-
NOSH	91,359	91,335	91,366	91,398	91,374	90,334	89,538	0.33%
YoY %	0.03%	-0.03%	-0.04%	0.03%	1.15%	0.89%	-	-
Horiz. %	102.03%	102.01%	102.04%	102.08%	102.05%	100.89%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Ratio Analysis
NP Margin	36.77%	50.38%	57.75%	43.70%	30.40%	30.92%	35.48%	-
YoY %	-27.01%	-12.76%	32.15%	43.75%	-1.68%	-12.85%	-	-
Horiz. %	103.64%	142.00%	162.77%	123.17%	85.68%	87.15%	100.00%	-
ROE	1.98%	2.75%	5.62%	2.53%	1.66%	1.74%	1.96%	-
YoY %	-28.00%	-51.07%	122.13%	52.41%	-4.60%	-11.22%	-	-
Horiz. %	101.02%	140.31%	286.73%	129.08%	84.69%	88.78%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Per Share
RPS	32.42	31.06	53.34	28.97	26.09	27.07	26.14	3.65%
YoY %	4.38%	-41.77%	84.12%	11.04%	-3.62%	3.56%	-	-
Horiz. %	124.02%	118.82%	204.06%	110.83%	99.81%	103.56%	100.00%	-
EPS	11.92	15.65	30.80	12.66	7.93	8.37	9.27	4.27%
YoY %	-23.83%	-49.19%	143.29%	59.65%	-5.26%	-9.71%	-	-
Horiz. %	128.59%	168.82%	332.25%	136.57%	85.54%	90.29%	100.00%	-
DPS	24.00	21.00	45.00	22.00	15.00	18.00	18.00	4.90%
YoY %	14.29%	-53.33%	104.55%	46.67%	-16.67%	0.00%	-	-
Horiz. %	133.33%	116.67%	250.00%	122.22%	83.33%	100.00%	100.00%	-
NAPS	6.02	5.70	5.48	5.00	4.77	4.80	4.74	4.06%
YoY %	5.61%	4.01%	9.60%	4.82%	-0.63%	1.27%	-	-
Horiz. %	127.00%	120.25%	115.61%	105.49%	100.63%	101.27%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Adjusted Per Share Value based on latest NOSH - 91,398
RPS	32.42	31.05	53.34	28.98	26.09	26.76	25.61	4.00%
YoY %	4.41%	-41.79%	84.06%	11.08%	-2.50%	4.49%	-	-
Horiz. %	126.59%	121.24%	208.28%	113.16%	101.87%	104.49%	100.00%	-
EPS	11.92	15.65	30.80	12.66	7.93	8.28	9.09	4.61%
YoY %	-23.83%	-49.19%	143.29%	59.65%	-4.23%	-8.91%	-	-
Horiz. %	131.13%	172.17%	338.83%	139.27%	87.24%	91.09%	100.00%	-
DPS	24.00	20.99	45.00	22.01	15.00	17.80	17.64	5.26%
YoY %	14.34%	-53.36%	104.45%	46.73%	-15.73%	0.91%	-	-
Horiz. %	136.05%	118.99%	255.10%	124.77%	85.03%	100.91%	100.00%	-
NAPS	6.0197	5.6983	5.4802	5.0019	4.7706	4.746	4.6453	4.41%
YoY %	5.64%	3.98%	9.56%	4.85%	0.52%	2.17%	-	-
Horiz. %	129.59%	122.67%	117.97%	107.68%	102.70%	102.17%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Price Multiplier on Financial Quarter End Date
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	23.13	21.25	15.28	20.71	20.31	17.81	20.66	1.89%
YoY %	8.85%	39.07%	-26.22%	1.97%	14.04%	-13.79%	-	-
Horiz. %	111.96%	102.86%	73.96%	100.24%	98.31%	86.21%	100.00%	-
P/EPS	62.92	42.17	26.46	47.39	66.83	57.59	58.24	1.29%
YoY %	49.21%	59.37%	-44.17%	-29.09%	16.04%	-1.12%	-	-
Horiz. %	108.04%	72.41%	45.43%	81.37%	114.75%	98.88%	100.00%	-
EY	1.59	2.37	3.78	2.11	1.50	1.74	1.72	-1.30%
YoY %	-32.91%	-37.30%	79.15%	40.67%	-13.79%	1.16%	-	-
Horiz. %	92.44%	137.79%	219.77%	122.67%	87.21%	101.16%	100.00%	-
DY	3.20	3.18	5.52	3.67	2.83	3.73	3.33	-0.66%
YoY %	0.63%	-42.39%	50.41%	29.68%	-24.13%	12.01%	-	-
Horiz. %	96.10%	95.50%	165.77%	110.21%	84.98%	112.01%	100.00%	-
P/NAPS	1.25	1.16	1.49	1.20	1.11	1.00	1.14	1.54%
YoY %	7.76%	-22.15%	24.17%	8.11%	11.00%	-12.28%	-	-
Horiz. %	109.65%	101.75%	130.70%	105.26%	97.37%	87.72%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Price Multiplier on Announcement Date
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	24.40	23.50	14.62	20.37	20.31	18.47	19.05	4.20%
YoY %	3.83%	60.74%	-28.23%	0.30%	9.96%	-3.04%	-	-
Horiz. %	128.08%	123.36%	76.75%	106.93%	106.61%	96.96%	100.00%	-
P/EPS	66.36	46.65	25.32	46.60	66.83	59.74	53.71	3.58%
YoY %	42.25%	84.24%	-45.67%	-30.27%	11.87%	11.23%	-	-
Horiz. %	123.55%	86.86%	47.14%	86.76%	124.43%	111.23%	100.00%	-
EY	1.51	2.14	3.95	2.15	1.50	1.67	1.86	-3.41%
YoY %	-29.44%	-45.82%	83.72%	43.33%	-10.18%	-10.22%	-	-
Horiz. %	81.18%	115.05%	212.37%	115.59%	80.65%	89.78%	100.00%	-
DY	3.03	2.88	5.77	3.73	2.83	3.60	3.61	-2.87%
YoY %	5.21%	-50.09%	54.69%	31.80%	-21.39%	-0.28%	-	-
Horiz. %	83.93%	79.78%	159.83%	103.32%	78.39%	99.72%	100.00%	-
P/NAPS	1.31	1.28	1.42	1.18	1.11	1.04	1.05	3.75%
YoY %	2.34%	-9.86%	20.34%	6.31%	6.73%	-0.95%	-	-
Horiz. %	124.76%	121.90%	135.24%	112.38%	105.71%	99.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos