[CHINTEK] YoY TTM Result on 31-Aug-2010 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- -6.93%
YoY- 1.22%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 102,508 119,224 143,343 111,443 112,266 165,299 91,021 1.99%
PBT 34,430 68,399 95,772 60,573 59,526 123,805 53,052 -6.94%
Tax -9,519 -15,724 -19,758 -13,693 -13,211 -26,084 -12,388 -4.29%
NP 24,911 52,675 76,014 46,880 46,315 97,721 40,664 -7.83%
-
NP to SH 24,911 52,675 76,014 46,880 46,315 97,721 40,664 -7.83%
-
Tax Rate 27.65% 22.99% 20.63% 22.61% 22.19% 21.07% 23.35% -
Total Cost 77,597 66,549 67,329 64,563 65,951 67,578 50,357 7.46%
-
Net Worth 621,268 615,786 595,798 535,490 523,515 502,515 459,636 5.14%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 23,754 36,547 43,854 36,543 31,969 63,953 33,807 -5.70%
Div Payout % 95.36% 69.38% 57.69% 77.95% 69.03% 65.45% 83.14% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 621,268 615,786 595,798 535,490 523,515 502,515 459,636 5.14%
NOSH 91,363 91,363 91,380 91,380 91,363 91,366 91,379 -0.00%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 24.30% 44.18% 53.03% 42.07% 41.25% 59.12% 44.68% -
ROE 4.01% 8.55% 12.76% 8.75% 8.85% 19.45% 8.85% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 112.20 130.49 156.86 121.95 122.88 180.92 99.61 2.00%
EPS 27.27 57.65 83.18 51.30 50.69 106.95 44.50 -7.83%
DPS 26.00 40.00 48.00 40.00 35.00 70.00 37.00 -5.70%
NAPS 6.80 6.74 6.52 5.86 5.73 5.50 5.03 5.14%
Adjusted Per Share Value based on latest NOSH - 91,380
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 112.20 130.49 156.89 121.98 122.88 180.93 99.63 1.99%
EPS 27.27 57.65 83.20 51.31 50.69 106.96 44.51 -7.83%
DPS 26.00 40.00 48.00 40.00 34.99 70.00 37.00 -5.70%
NAPS 6.80 6.74 6.5212 5.8611 5.7301 5.5002 5.0309 5.14%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 8.84 9.05 8.30 8.09 7.20 6.95 5.60 -
P/RPS 7.88 6.94 5.29 6.63 5.86 3.84 5.62 5.78%
P/EPS 32.42 15.70 9.98 15.77 14.20 6.50 12.58 17.07%
EY 3.08 6.37 10.02 6.34 7.04 15.39 7.95 -14.60%
DY 2.94 4.42 5.78 4.94 4.86 10.07 6.61 -12.62%
P/NAPS 1.30 1.34 1.27 1.38 1.26 1.26 1.11 2.66%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 30/10/07 -
Price 9.40 9.01 8.22 8.65 7.20 5.00 6.10 -
P/RPS 8.38 6.90 5.24 7.09 5.86 2.76 6.12 5.37%
P/EPS 34.48 15.63 9.88 16.86 14.20 4.67 13.71 16.59%
EY 2.90 6.40 10.12 5.93 7.04 21.39 7.30 -14.24%
DY 2.77 4.44 5.84 4.62 4.86 14.00 6.07 -12.24%
P/NAPS 1.38 1.34 1.26 1.48 1.26 0.91 1.21 2.21%

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