[CHINTEK] YoY TTM Result on 31-May-2009 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- -18.39%
YoY- -25.66%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 128,497 134,168 112,314 132,270 143,116 86,834 80,360 8.12%
PBT 77,166 83,150 63,927 78,552 105,146 41,695 33,729 14.77%
Tax -17,263 -17,535 -13,559 -17,088 -22,471 -11,622 -10,028 9.46%
NP 59,903 65,615 50,368 61,464 82,675 30,073 23,701 16.69%
-
NP to SH 59,903 65,615 50,368 61,464 82,675 30,073 23,701 16.69%
-
Tax Rate 22.37% 21.09% 21.21% 21.75% 21.37% 27.87% 29.73% -
Total Cost 68,594 68,553 61,946 70,806 60,441 56,761 56,659 3.23%
-
Net Worth 618,527 595,692 549,981 520,612 500,690 456,990 435,856 6.00%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 36,547 43,854 36,543 31,969 63,953 33,807 27,389 4.92%
Div Payout % 61.01% 66.84% 72.55% 52.01% 77.36% 112.42% 115.56% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 618,527 595,692 549,981 520,612 500,690 456,990 435,856 6.00%
NOSH 91,363 91,363 91,359 91,335 91,366 91,398 91,374 -0.00%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 46.62% 48.91% 44.85% 46.47% 57.77% 34.63% 29.49% -
ROE 9.68% 11.01% 9.16% 11.81% 16.51% 6.58% 5.44% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 140.64 146.85 122.94 144.82 156.64 95.01 87.95 8.13%
EPS 65.57 71.82 55.13 67.29 90.49 32.90 25.94 16.69%
DPS 40.00 48.00 40.00 35.00 70.00 37.00 30.00 4.90%
NAPS 6.77 6.52 6.02 5.70 5.48 5.00 4.77 6.00%
Adjusted Per Share Value based on latest NOSH - 91,335
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 140.64 146.85 122.93 144.77 156.65 95.04 87.96 8.12%
EPS 65.57 71.82 55.13 67.27 90.49 32.92 25.94 16.69%
DPS 40.00 48.00 40.00 34.99 70.00 37.00 29.98 4.91%
NAPS 6.77 6.5201 6.0197 5.6983 5.4802 5.0019 4.7706 6.00%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 8.90 8.63 7.50 6.60 8.15 6.00 5.30 -
P/RPS 6.33 5.88 6.10 4.56 5.20 6.32 6.03 0.81%
P/EPS 13.57 12.02 13.60 9.81 9.01 18.24 20.43 -6.58%
EY 7.37 8.32 7.35 10.20 11.10 5.48 4.89 7.06%
DY 4.49 5.56 5.33 5.30 8.59 6.17 5.66 -3.78%
P/NAPS 1.31 1.32 1.25 1.16 1.49 1.20 1.11 2.79%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 30/07/12 29/07/11 30/07/10 31/07/09 31/07/08 27/07/07 27/07/06 -
Price 9.15 8.63 7.91 7.30 7.80 5.90 5.30 -
P/RPS 6.51 5.88 6.43 5.04 4.98 6.21 6.03 1.28%
P/EPS 13.96 12.02 14.35 10.85 8.62 17.93 20.43 -6.14%
EY 7.17 8.32 6.97 9.22 11.60 5.58 4.89 6.58%
DY 4.37 5.56 5.06 4.79 8.97 6.27 5.66 -4.21%
P/NAPS 1.35 1.32 1.31 1.28 1.42 1.18 1.11 3.31%

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