[CHINTEK] YoY TTM Result on 30-Nov-2009 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

28-Jan-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

30-Nov-2009 [#1]

Profit Trend

QoQ- 3.44%

YoY- -47.41%

Quarter Report

Chin Teck Plantations Berhad - 30.11.2009.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
TTM Result
Revenue	116,371	144,814	112,789	109,942	164,065	104,318	84,130	5.55%
YoY %	-19.64%	28.39%	2.59%	-32.99%	57.27%	24.00%	-	-
Horiz. %	138.32%	172.13%	134.07%	130.68%	195.01%	124.00%	100.00%	-
PBT	64,067	94,926	63,210	60,708	115,979	67,207	36,260	9.94%
YoY %	-32.51%	50.18%	4.12%	-47.66%	72.57%	85.35%	-	-
Horiz. %	176.69%	261.79%	174.32%	167.42%	319.85%	185.35%	100.00%	-
Tax	-15,107	-19,768	-14,575	-12,802	-24,882	-14,793	-10,927	5.54%
YoY %	23.58%	-35.63%	-13.85%	48.55%	-68.20%	-35.38%	-	-
Horiz. %	138.25%	180.91%	133.39%	117.16%	227.71%	135.38%	100.00%	-
NP	48,960	75,158	48,635	47,906	91,097	52,414	25,333	11.59%
YoY %	-34.86%	54.53%	1.52%	-47.41%	73.80%	106.90%	-	-
Horiz. %	193.27%	296.68%	191.98%	189.11%	359.60%	206.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,960	75,158	48,635	47,906	91,097	52,414	25,333	11.59%
YoY %	-34.86%	54.53%	1.52%	-47.41%	73.80%	106.90%	-	-
Horiz. %	193.27%	296.68%	191.98%	189.11%	359.60%	206.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.58%	20.82%	23.06%	21.09%	21.45%	22.01%	30.14%	-
YoY %	13.26%	-9.71%	9.34%	-1.68%	-2.54%	-26.97%	-	-
Horiz. %	78.23%	69.08%	76.51%	69.97%	71.17%	73.03%	100.00%	-
Total Cost	67,411	69,656	64,154	62,036	72,968	51,904	58,797	2.30%
YoY %	-3.22%	8.58%	3.41%	-14.98%	40.58%	-11.72%	-	-
Horiz. %	114.65%	118.47%	109.11%	105.51%	124.10%	88.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	625,836	607,676	571,019	541,752	504,241	475,954	448,438	5.70%
YoY %	2.99%	6.42%	5.40%	7.44%	5.94%	6.14%	-	-
Horiz. %	139.56%	135.51%	127.34%	120.81%	112.44%	106.14%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Dividend
Div	33,804	42,029	38,371	33,797	53,903	42,946	27,405	3.55%
YoY %	-19.57%	9.53%	13.53%	-37.30%	25.51%	56.71%	-	-
Horiz. %	123.35%	153.36%	140.01%	123.32%	196.69%	156.71%	100.00%	-
Div Payout %	69.04%	55.92%	78.90%	70.55%	59.17%	81.94%	108.18%	-
YoY %	23.46%	-29.13%	11.84%	19.23%	-27.79%	-24.26%	-	-
Horiz. %	63.82%	51.69%	72.93%	65.22%	54.70%	75.74%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	625,836	607,676	571,019	541,752	504,241	475,954	448,438	5.70%
YoY %	2.99%	6.42%	5.40%	7.44%	5.94%	6.14%	-	-
Horiz. %	139.56%	135.51%	127.34%	120.81%	112.44%	106.14%	100.00%	-
NOSH	91,363	91,379	91,363	91,357	91,348	91,354	91,331	0.00%
YoY %	-0.02%	0.02%	0.01%	0.01%	-0.01%	0.03%	-	-
Horiz. %	100.04%	100.05%	100.04%	100.03%	100.02%	100.03%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	42.07%	51.90%	43.12%	43.57%	55.52%	50.24%	30.11%	-
YoY %	-18.94%	20.36%	-1.03%	-21.52%	10.51%	66.85%	-	-
Horiz. %	139.72%	172.37%	143.21%	144.70%	184.39%	166.85%	100.00%	-
ROE	7.82%	12.37%	8.52%	8.84%	18.07%	11.01%	5.65%	-
YoY %	-36.78%	45.19%	-3.62%	-51.08%	64.12%	94.87%	-	-
Horiz. %	138.41%	218.94%	150.80%	156.46%	319.82%	194.87%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	127.37	158.47	123.45	120.34	179.60	114.19	92.11	5.54%
YoY %	-19.63%	28.37%	2.58%	-33.00%	57.28%	23.97%	-	-
Horiz. %	138.28%	172.04%	134.02%	130.65%	194.98%	123.97%	100.00%	-
EPS	53.59	82.25	53.23	52.44	99.73	57.37	27.74	11.58%
YoY %	-34.84%	54.52%	1.51%	-47.42%	73.84%	106.81%	-	-
Horiz. %	193.19%	296.50%	191.89%	189.04%	359.52%	206.81%	100.00%	-
DPS	37.00	46.00	42.00	37.00	59.00	47.00	30.00	3.55%
YoY %	-19.57%	9.52%	13.51%	-37.29%	25.53%	56.67%	-	-
Horiz. %	123.33%	153.33%	140.00%	123.33%	196.67%	156.67%	100.00%	-
NAPS	6.85	6.65	6.25	5.93	5.52	5.21	4.91	5.70%
YoY %	3.01%	6.40%	5.40%	7.43%	5.95%	6.11%	-	-
Horiz. %	139.51%	135.44%	127.29%	120.77%	112.42%	106.11%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 91,357
RPS	127.37	158.50	123.45	120.34	179.57	114.18	92.08	5.55%
YoY %	-19.64%	28.39%	2.58%	-32.98%	57.27%	24.00%	-	-
Horiz. %	138.33%	172.13%	134.07%	130.69%	195.02%	124.00%	100.00%	-
EPS	53.59	82.26	53.23	52.43	99.71	57.37	27.73	11.59%
YoY %	-34.85%	54.54%	1.53%	-47.42%	73.80%	106.89%	-	-
Horiz. %	193.26%	296.65%	191.96%	189.07%	359.57%	206.89%	100.00%	-
DPS	37.00	46.00	42.00	36.99	59.00	47.01	30.00	3.55%
YoY %	-19.57%	9.52%	13.54%	-37.31%	25.51%	56.70%	-	-
Horiz. %	123.33%	153.33%	140.00%	123.30%	196.67%	156.70%	100.00%	-
NAPS	6.85	6.6512	6.25	5.9297	5.5191	5.2095	4.9083	5.70%
YoY %	2.99%	6.42%	5.40%	7.44%	5.94%	6.14%	-	-
Horiz. %	139.56%	135.51%	127.34%	120.81%	112.44%	106.14%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	-
Price	8.99	8.41	8.52	7.40	5.50	6.30	5.45	-
P/RPS	7.06	5.31	6.90	6.15	3.06	5.52	5.92	2.97%
YoY %	32.96%	-23.04%	12.20%	100.98%	-44.57%	-6.76%	-	-
Horiz. %	119.26%	89.70%	116.55%	103.89%	51.69%	93.24%	100.00%	-
P/EPS	16.78	10.23	16.01	14.11	5.52	10.98	19.65	-2.59%
YoY %	64.03%	-36.10%	13.47%	155.62%	-49.73%	-44.12%	-	-
Horiz. %	85.39%	52.06%	81.48%	71.81%	28.09%	55.88%	100.00%	-
EY	5.96	9.78	6.25	7.09	18.13	9.11	5.09	2.66%
YoY %	-39.06%	56.48%	-11.85%	-60.89%	99.01%	78.98%	-	-
Horiz. %	117.09%	192.14%	122.79%	139.29%	356.19%	178.98%	100.00%	-
DY	4.12	5.47	4.93	5.00	10.73	7.46	5.50	-4.69%
YoY %	-24.68%	10.95%	-1.40%	-53.40%	43.83%	35.64%	-	-
Horiz. %	74.91%	99.45%	89.64%	90.91%	195.09%	135.64%	100.00%	-
P/NAPS	1.31	1.26	1.36	1.25	1.00	1.21	1.11	2.79%
YoY %	3.97%	-7.35%	8.80%	25.00%	-17.36%	9.01%	-	-
Horiz. %	118.02%	113.51%	122.52%	112.61%	90.09%	109.01%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	30/01/13	30/01/12	27/01/11	28/01/10	21/01/09	31/01/08	26/01/07	-
Price	8.88	8.75	8.62	7.60	5.95	7.45	5.60	-
P/RPS	6.97	5.52	6.98	6.32	3.31	6.52	6.08	2.30%
YoY %	26.27%	-20.92%	10.44%	90.94%	-49.23%	7.24%	-	-
Horiz. %	114.64%	90.79%	114.80%	103.95%	54.44%	107.24%	100.00%	-
P/EPS	16.57	10.64	16.19	14.49	5.97	12.98	20.19	-3.23%
YoY %	55.73%	-34.28%	11.73%	142.71%	-54.01%	-35.71%	-	-
Horiz. %	82.07%	52.70%	80.19%	71.77%	29.57%	64.29%	100.00%	-
EY	6.03	9.40	6.18	6.90	16.76	7.70	4.95	3.34%
YoY %	-35.85%	52.10%	-10.43%	-58.83%	117.66%	55.56%	-	-
Horiz. %	121.82%	189.90%	124.85%	139.39%	338.59%	155.56%	100.00%	-
DY	4.17	5.26	4.87	4.87	9.92	6.31	5.36	-4.09%
YoY %	-20.72%	8.01%	0.00%	-50.91%	57.21%	17.72%	-	-
Horiz. %	77.80%	98.13%	90.86%	90.86%	185.07%	117.72%	100.00%	-
P/NAPS	1.30	1.32	1.38	1.28	1.08	1.43	1.14	2.21%
YoY %	-1.52%	-4.35%	7.81%	18.52%	-24.48%	25.44%	-	-
Horiz. %	114.04%	115.79%	121.05%	112.28%	94.74%	125.44%	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