[CHINTEK] YoY TTM Result on 28-Feb-2010 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 12.24%
YoY- -28.6%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 108,877 144,107 118,745 111,066 152,631 120,862 84,194 4.37%
PBT 53,401 90,517 66,802 67,269 97,194 84,145 36,988 6.30%
Tax -13,091 -20,002 -14,481 -13,497 -21,883 -18,040 -11,240 2.57%
NP 40,310 70,515 52,321 53,772 75,311 66,105 25,748 7.74%
-
NP to SH 40,310 70,515 52,321 53,772 75,311 66,105 25,748 7.74%
-
Tax Rate 24.51% 22.10% 21.68% 20.06% 22.51% 21.44% 30.39% -
Total Cost 68,567 73,592 66,424 57,294 77,320 54,757 58,446 2.69%
-
Net Worth 620,354 605,021 572,665 542,734 499,780 475,056 446,975 5.60%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 33,804 42,029 38,371 33,797 53,903 42,946 27,405 3.55%
Div Payout % 83.86% 59.60% 73.34% 62.85% 71.57% 64.97% 106.44% -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 620,354 605,021 572,665 542,734 499,780 475,056 446,975 5.60%
NOSH 91,363 91,393 91,334 91,369 91,367 91,357 91,406 -0.00%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 37.02% 48.93% 44.06% 48.41% 49.34% 54.69% 30.58% -
ROE 6.50% 11.65% 9.14% 9.91% 15.07% 13.92% 5.76% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 119.17 157.68 130.01 121.56 167.05 132.30 92.11 4.38%
EPS 44.12 77.16 57.29 58.85 82.43 72.36 28.17 7.75%
DPS 37.00 46.00 42.00 37.00 59.00 47.00 30.00 3.55%
NAPS 6.79 6.62 6.27 5.94 5.47 5.20 4.89 5.61%
Adjusted Per Share Value based on latest NOSH - 91,369
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 119.17 157.73 129.97 121.57 167.06 132.29 92.15 4.37%
EPS 44.12 77.18 57.27 58.86 82.43 72.35 28.18 7.75%
DPS 37.00 46.00 42.00 36.99 59.00 47.01 30.00 3.55%
NAPS 6.79 6.6222 6.268 5.9404 5.4703 5.1997 4.8923 5.60%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 8.91 9.00 8.70 7.54 6.10 7.80 5.70 -
P/RPS 7.48 5.71 6.69 6.20 3.65 5.90 6.19 3.20%
P/EPS 20.19 11.66 15.19 12.81 7.40 10.78 20.24 -0.04%
EY 4.95 8.57 6.58 7.81 13.51 9.28 4.94 0.03%
DY 4.15 5.11 4.83 4.91 9.67 6.03 5.26 -3.86%
P/NAPS 1.31 1.36 1.39 1.27 1.12 1.50 1.17 1.89%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 29/04/13 27/04/12 29/04/11 29/04/10 23/04/09 25/04/08 27/04/07 -
Price 9.10 9.00 8.48 7.70 6.50 7.55 6.10 -
P/RPS 7.64 5.71 6.52 6.33 3.89 5.71 6.62 2.41%
P/EPS 20.63 11.66 14.80 13.08 7.89 10.43 21.66 -0.80%
EY 4.85 8.57 6.76 7.64 12.68 9.58 4.62 0.81%
DY 4.07 5.11 4.95 4.81 9.08 6.23 4.92 -3.10%
P/NAPS 1.34 1.36 1.35 1.30 1.19 1.45 1.25 1.16%

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