[CHINTEK] YoY 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- 234.28%
YoY- -49.21%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 29,433 45,043 29,620 28,372 48,733 26,479 23,839 3.57%
PBT 17,440 30,791 14,443 17,785 36,427 15,426 10,719 8.44%
Tax -3,868 -6,607 -3,553 -3,491 -8,286 -3,855 -3,473 1.80%
NP 13,572 24,184 10,890 14,294 28,141 11,571 7,246 11.01%
-
NP to SH 13,572 24,184 10,890 14,294 28,141 11,571 7,246 11.01%
-
Tax Rate 22.18% 21.46% 24.60% 19.63% 22.75% 24.99% 32.40% -
Total Cost 15,861 20,859 18,730 14,078 20,592 14,908 16,593 -0.74%
-
Net Worth 618,527 595,692 549,981 520,612 500,690 456,990 435,856 6.00%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 21,927 27,409 21,926 19,180 41,115 20,107 13,706 8.13%
Div Payout % 161.56% 113.34% 201.34% 134.19% 146.10% 173.78% 189.16% -
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 618,527 595,692 549,981 520,612 500,690 456,990 435,856 6.00%
NOSH 91,363 91,363 91,359 91,335 91,366 91,398 91,374 -0.00%
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 46.11% 53.69% 36.77% 50.38% 57.75% 43.70% 30.40% -
ROE 2.19% 4.06% 1.98% 2.75% 5.62% 2.53% 1.66% -
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 32.22 49.30 32.42 31.06 53.34 28.97 26.09 3.57%
EPS 14.86 26.47 11.92 15.65 30.80 12.66 7.93 11.02%
DPS 24.00 30.00 24.00 21.00 45.00 22.00 15.00 8.14%
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 32.22 49.30 32.42 31.05 53.34 28.98 26.09 3.57%
EPS 14.86 26.47 11.92 15.65 30.80 12.66 7.93 11.02%
DPS 24.00 30.00 24.00 20.99 45.00 22.01 15.00 8.14%
NAPS 6.77 6.5201 6.0197 5.6983 5.4802 5.0019 4.7706 6.00%
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 27.63 17.50 23.13 21.25 15.28 20.71 20.31 5.25%
P/EPS 59.91 32.60 62.92 42.17 26.46 47.39 66.83 -1.80%
EY 1.67 3.07 1.59 2.37 3.78 2.11 1.50 1.80%
DY 2.70 3.48 3.20 3.18 5.52 3.67 2.83 -0.77%
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 28.40 17.50 24.40 23.50 14.62 20.37 20.31 5.74%
P/EPS 61.60 32.60 66.36 46.65 25.32 46.60 66.83 -1.34%
EY 1.62 3.07 1.51 2.14 3.95 2.15 1.50 1.28%
DY 2.62 3.48 3.03 2.88 5.77 3.73 2.83 -1.27%
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