[CHINTEK] YoY TTM Result on 28-Feb-2007 [#2]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Apr-2007

Admission Sponsor

Sponsor

Financial Year

31-Aug-2007

Quarter

28-Feb-2007 [#2]

Profit Trend

QoQ- 1.64%

YoY- 7.21%

Quarter Report

Second Quarter - 28 February 2007.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
TTM Result
Revenue	111,066	152,631	120,862	84,194	80,974	101,099	105,501	0.86%
YoY %	-27.23%	26.29%	43.55%	3.98%	-19.91%	-4.17%	-	-
Horiz. %	105.27%	144.67%	114.56%	79.80%	76.75%	95.83%	100.00%	-
PBT	67,269	97,194	84,145	36,988	33,822	52,532	64,806	0.62%
YoY %	-30.79%	15.51%	127.49%	9.36%	-35.62%	-18.94%	-	-
Horiz. %	103.80%	149.98%	129.84%	57.07%	52.19%	81.06%	100.00%	-
Tax	-13,497	-21,883	-18,040	-11,240	-9,806	-15,435	-18,009	-4.69%
YoY %	38.32%	-21.30%	-60.50%	-14.62%	36.47%	14.29%	-	-
Horiz. %	74.95%	121.51%	100.17%	62.41%	54.45%	85.71%	100.00%	-
NP	53,772	75,311	66,105	25,748	24,016	37,097	46,797	2.34%
YoY %	-28.60%	13.93%	156.74%	7.21%	-35.26%	-20.73%	-	-
Horiz. %	114.90%	160.93%	141.26%	55.02%	51.32%	79.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,772	75,311	66,105	25,748	24,016	37,097	46,797	2.34%
YoY %	-28.60%	13.93%	156.74%	7.21%	-35.26%	-20.73%	-	-
Horiz. %	114.90%	160.93%	141.26%	55.02%	51.32%	79.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.06%	22.51%	21.44%	30.39%	28.99%	29.38%	27.79%	-
YoY %	-10.88%	4.99%	-29.45%	4.83%	-1.33%	5.72%	-	-
Horiz. %	72.18%	81.00%	77.15%	109.36%	104.32%	105.72%	100.00%	-
Total Cost	57,294	77,320	54,757	58,446	56,958	64,002	58,704	-0.40%
YoY %	-25.90%	41.21%	-6.31%	2.61%	-11.01%	9.02%	-	-
Horiz. %	97.60%	131.71%	93.28%	99.56%	97.03%	109.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	542,734	499,780	475,056	446,975	438,478	431,339	415,662	4.54%
YoY %	8.59%	5.20%	6.28%	1.94%	1.66%	3.77%	-	-
Horiz. %	130.57%	120.24%	114.29%	107.53%	105.49%	103.77%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Dividend
Div	33,797	53,903	42,946	27,405	29,943	29,628	24,834	5.26%
YoY %	-37.30%	25.51%	56.71%	-8.48%	1.06%	19.30%	-	-
Horiz. %	136.09%	217.05%	172.93%	110.35%	120.57%	119.30%	100.00%	-
Div Payout %	62.85%	71.57%	64.97%	106.44%	124.68%	79.87%	53.07%	-
YoY %	-12.18%	10.16%	-38.96%	-14.63%	56.10%	50.50%	-	-
Horiz. %	118.43%	134.86%	122.42%	200.57%	234.93%	150.50%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Equity
Net Worth	542,734	499,780	475,056	446,975	438,478	431,339	415,662	4.54%
YoY %	8.59%	5.20%	6.28%	1.94%	1.66%	3.77%	-	-
Horiz. %	130.57%	120.24%	114.29%	107.53%	105.49%	103.77%	100.00%	-
NOSH	91,369	91,367	91,357	91,406	91,349	90,238	89,389	0.36%
YoY %	0.00%	0.01%	-0.05%	0.06%	1.23%	0.95%	-	-
Horiz. %	102.22%	102.21%	102.20%	102.26%	102.19%	100.95%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Ratio Analysis
NP Margin	48.41%	49.34%	54.69%	30.58%	29.66%	36.69%	44.36%	-
YoY %	-1.88%	-9.78%	78.84%	3.10%	-19.16%	-17.29%	-	-
Horiz. %	109.13%	111.23%	123.29%	68.94%	66.86%	82.71%	100.00%	-
ROE	9.91%	15.07%	13.92%	5.76%	5.48%	8.60%	11.26%	-
YoY %	-34.24%	8.26%	141.67%	5.11%	-36.28%	-23.62%	-	-
Horiz. %	88.01%	133.84%	123.62%	51.15%	48.67%	76.38%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Per Share
RPS	121.56	167.05	132.30	92.11	88.64	112.04	118.02	0.49%
YoY %	-27.23%	26.27%	43.63%	3.91%	-20.89%	-5.07%	-	-
Horiz. %	103.00%	141.54%	112.10%	78.05%	75.11%	94.93%	100.00%	-
EPS	58.85	82.43	72.36	28.17	26.29	41.11	52.35	1.96%
YoY %	-28.61%	13.92%	156.87%	7.15%	-36.05%	-21.47%	-	-
Horiz. %	112.42%	157.46%	138.22%	53.81%	50.22%	78.53%	100.00%	-
DPS	37.00	59.00	47.00	30.00	33.00	33.00	28.00	4.75%
YoY %	-37.29%	25.53%	56.67%	-9.09%	0.00%	17.86%	-	-
Horiz. %	132.14%	210.71%	167.86%	107.14%	117.86%	117.86%	100.00%	-
NAPS	5.94	5.47	5.20	4.89	4.80	4.78	4.65	4.16%
YoY %	8.59%	5.19%	6.34%	1.88%	0.42%	2.80%	-	-
Horiz. %	127.74%	117.63%	111.83%	105.16%	103.23%	102.80%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Adjusted Per Share Value based on latest NOSH - 91,406
RPS	121.57	167.06	132.29	92.15	88.63	110.66	115.47	0.86%
YoY %	-27.23%	26.28%	43.56%	3.97%	-19.91%	-4.17%	-	-
Horiz. %	105.28%	144.68%	114.57%	79.80%	76.76%	95.83%	100.00%	-
EPS	58.86	82.43	72.35	28.18	26.29	40.60	51.22	2.34%
YoY %	-28.59%	13.93%	156.74%	7.19%	-35.25%	-20.73%	-	-
Horiz. %	114.92%	160.93%	141.25%	55.02%	51.33%	79.27%	100.00%	-
DPS	36.99	59.00	47.01	30.00	32.77	32.43	27.18	5.26%
YoY %	-37.31%	25.51%	56.70%	-8.45%	1.05%	19.32%	-	-
Horiz. %	136.09%	217.07%	172.96%	110.38%	120.57%	119.32%	100.00%	-
NAPS	5.9404	5.4703	5.1997	4.8923	4.7993	4.7212	4.5496	4.54%
YoY %	8.59%	5.20%	6.28%	1.94%	1.65%	3.77%	-	-
Horiz. %	130.57%	120.24%	114.29%	107.53%	105.49%	103.77%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	27/02/04	-
Price	7.54	6.10	7.80	5.70	5.05	4.86	5.55	-
P/RPS	6.20	3.65	5.90	6.19	5.70	4.34	4.70	4.72%
YoY %	69.86%	-38.14%	-4.68%	8.60%	31.34%	-7.66%	-	-
Horiz. %	131.91%	77.66%	125.53%	131.70%	121.28%	92.34%	100.00%	-
P/EPS	12.81	7.40	10.78	20.24	19.21	11.82	10.60	3.20%
YoY %	73.11%	-31.35%	-46.74%	5.36%	62.52%	11.51%	-	-
Horiz. %	120.85%	69.81%	101.70%	190.94%	181.23%	111.51%	100.00%	-
EY	7.81	13.51	9.28	4.94	5.21	8.46	9.43	-3.09%
YoY %	-42.19%	45.58%	87.85%	-5.18%	-38.42%	-10.29%	-	-
Horiz. %	82.82%	143.27%	98.41%	52.39%	55.25%	89.71%	100.00%	-
DY	4.91	9.67	6.03	5.26	6.53	6.79	5.05	-0.46%
YoY %	-49.22%	60.36%	14.64%	-19.45%	-3.83%	34.46%	-	-
Horiz. %	97.23%	191.49%	119.41%	104.16%	129.31%	134.46%	100.00%	-
P/NAPS	1.27	1.12	1.50	1.17	1.05	1.02	1.19	1.08%
YoY %	13.39%	-25.33%	28.21%	11.43%	2.94%	-14.29%	-	-
Horiz. %	106.72%	94.12%	126.05%	98.32%	88.24%	85.71%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Announcement Date
Date	29/04/10	23/04/09	25/04/08	27/04/07	10/04/06	27/04/05	26/04/04	-
Price	7.70	6.50	7.55	6.10	5.05	4.90	5.65	-
P/RPS	6.33	3.89	5.71	6.62	5.70	4.37	4.79	4.75%
YoY %	62.72%	-31.87%	-13.75%	16.14%	30.43%	-8.77%	-	-
Horiz. %	132.15%	81.21%	119.21%	138.20%	119.00%	91.23%	100.00%	-
P/EPS	13.08	7.89	10.43	21.66	19.21	11.92	10.79	3.25%
YoY %	65.78%	-24.35%	-51.85%	12.75%	61.16%	10.47%	-	-
Horiz. %	121.22%	73.12%	96.66%	200.74%	178.04%	110.47%	100.00%	-
EY	7.64	12.68	9.58	4.62	5.21	8.39	9.27	-3.17%
YoY %	-39.75%	32.36%	107.36%	-11.32%	-37.90%	-9.49%	-	-
Horiz. %	82.42%	136.79%	103.34%	49.84%	56.20%	90.51%	100.00%	-
DY	4.81	9.08	6.23	4.92	6.53	6.73	4.96	-0.51%
YoY %	-47.03%	45.75%	26.63%	-24.66%	-2.97%	35.69%	-	-
Horiz. %	96.98%	183.06%	125.60%	99.19%	131.65%	135.69%	100.00%	-
P/NAPS	1.30	1.19	1.45	1.25	1.05	1.03	1.22	1.06%
YoY %	9.24%	-17.93%	16.00%	19.05%	1.94%	-15.57%	-	-
Horiz. %	106.56%	97.54%	118.85%	102.46%	86.07%	84.43%	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