[CHINTEK] YoY TTM Result on 31-Aug-2008 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- 18.2%
YoY- 140.31%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 143,343 111,443 112,266 165,299 91,021 83,189 94,969 7.09%
PBT 95,772 60,573 59,526 123,805 53,052 32,735 48,686 11.93%
Tax -19,758 -13,693 -13,211 -26,084 -12,388 -10,239 -14,029 5.87%
NP 76,014 46,880 46,315 97,721 40,664 22,496 34,657 13.97%
-
NP to SH 76,014 46,880 46,315 97,721 40,664 22,496 34,657 13.97%
-
Tax Rate 20.63% 22.61% 22.19% 21.07% 23.35% 31.28% 28.82% -
Total Cost 67,329 64,563 65,951 67,578 50,357 60,693 60,312 1.85%
-
Net Worth 595,798 535,490 523,515 502,515 459,636 438,603 423,218 5.86%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div 43,854 36,543 31,969 63,953 33,807 27,389 29,771 6.66%
Div Payout % 57.69% 77.95% 69.03% 65.45% 83.14% 121.75% 85.90% -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 595,798 535,490 523,515 502,515 459,636 438,603 423,218 5.86%
NOSH 91,380 91,380 91,363 91,366 91,379 91,375 90,625 0.13%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 53.03% 42.07% 41.25% 59.12% 44.68% 27.04% 36.49% -
ROE 12.76% 8.75% 8.85% 19.45% 8.85% 5.13% 8.19% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 156.86 121.95 122.88 180.92 99.61 91.04 104.79 6.95%
EPS 83.18 51.30 50.69 106.95 44.50 24.62 38.24 13.82%
DPS 48.00 40.00 35.00 70.00 37.00 30.00 33.00 6.44%
NAPS 6.52 5.86 5.73 5.50 5.03 4.80 4.67 5.71%
Adjusted Per Share Value based on latest NOSH - 91,366
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 156.89 121.98 122.88 180.93 99.63 91.05 103.95 7.09%
EPS 83.20 51.31 50.69 106.96 44.51 24.62 37.93 13.98%
DPS 48.00 40.00 34.99 70.00 37.00 29.98 32.59 6.66%
NAPS 6.5212 5.8611 5.7301 5.5002 5.0309 4.8007 4.6323 5.86%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 -
Price 8.30 8.09 7.20 6.95 5.60 5.40 4.98 -
P/RPS 5.29 6.63 5.86 3.84 5.62 5.93 4.75 1.80%
P/EPS 9.98 15.77 14.20 6.50 12.58 21.93 13.02 -4.33%
EY 10.02 6.34 7.04 15.39 7.95 4.56 7.68 4.53%
DY 5.78 4.94 4.86 10.07 6.61 5.56 6.63 -2.25%
P/NAPS 1.27 1.38 1.26 1.26 1.11 1.13 1.07 2.89%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 30/10/07 31/10/06 28/10/05 -
Price 8.22 8.65 7.20 5.00 6.10 5.60 5.00 -
P/RPS 5.24 7.09 5.86 2.76 6.12 6.15 4.77 1.57%
P/EPS 9.88 16.86 14.20 4.67 13.71 22.75 13.07 -4.55%
EY 10.12 5.93 7.04 21.39 7.30 4.40 7.65 4.77%
DY 5.84 4.62 4.86 14.00 6.07 5.36 6.60 -2.01%
P/NAPS 1.26 1.48 1.26 0.91 1.21 1.17 1.07 2.76%

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