[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2009 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -33.31%
YoY- -56.74%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 118,600 112,266 109,594 107,648 127,896 165,299 153,633 -15.83%
PBT 72,596 59,526 55,124 47,116 67,868 123,805 115,461 -26.58%
Tax -15,004 -13,211 -13,288 -12,950 -16,640 -26,084 -25,282 -29.35%
NP 57,592 46,315 41,836 34,166 51,228 97,721 90,178 -25.81%
-
NP to SH 57,592 46,315 41,836 34,166 51,228 97,721 90,178 -25.81%
-
Tax Rate 20.67% 22.19% 24.11% 27.49% 24.52% 21.07% 21.90% -
Total Cost 61,008 65,951 67,758 73,482 76,668 67,578 63,454 -2.58%
-
Net Worth 541,752 523,544 520,817 499,700 504,241 502,492 500,654 5.39%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 58,469 31,979 42,640 25,578 51,154 63,953 85,269 -22.22%
Div Payout % 101.52% 69.05% 101.92% 74.87% 99.86% 65.45% 94.56% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 541,752 523,544 520,817 499,700 504,241 502,492 500,654 5.39%
NOSH 91,357 91,369 91,371 91,352 91,348 91,362 91,360 -0.00%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 48.56% 41.25% 38.17% 31.74% 40.05% 59.12% 58.70% -
ROE 10.63% 8.85% 8.03% 6.84% 10.16% 19.45% 18.01% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 129.82 122.87 119.94 117.84 140.01 180.93 168.16 -15.83%
EPS 63.04 50.69 45.79 37.40 56.08 106.96 98.71 -25.81%
DPS 64.00 35.00 46.67 28.00 56.00 70.00 93.33 -22.21%
NAPS 5.93 5.73 5.70 5.47 5.52 5.50 5.48 5.39%
Adjusted Per Share Value based on latest NOSH - 91,367
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 129.81 122.88 119.96 117.82 139.99 180.93 168.16 -15.83%
EPS 63.04 50.69 45.79 37.40 56.07 106.96 98.70 -25.81%
DPS 64.00 35.00 46.67 28.00 55.99 70.00 93.33 -22.21%
NAPS 5.9297 5.7304 5.7005 5.4694 5.5191 5.50 5.4798 5.39%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 7.40 7.20 6.60 6.10 5.50 6.95 8.15 -
P/RPS 5.70 5.86 5.50 5.18 3.93 3.84 4.85 11.35%
P/EPS 11.74 14.20 14.41 16.31 9.81 6.50 8.26 26.38%
EY 8.52 7.04 6.94 6.13 10.20 15.39 12.11 -20.87%
DY 8.65 4.86 7.07 4.59 10.18 10.07 11.45 -17.03%
P/NAPS 1.25 1.26 1.16 1.12 1.00 1.26 1.49 -11.03%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 30/10/09 31/07/09 23/04/09 21/01/09 31/10/08 31/07/08 -
Price 7.60 7.20 7.30 6.50 5.95 5.00 7.80 -
P/RPS 5.85 5.86 6.09 5.52 4.25 2.76 4.64 16.68%
P/EPS 12.06 14.20 15.94 17.38 10.61 4.67 7.90 32.54%
EY 8.29 7.04 6.27 5.75 9.43 21.39 12.65 -24.53%
DY 8.42 4.86 6.39 4.31 9.41 14.00 11.97 -20.88%
P/NAPS 1.28 1.26 1.28 1.19 1.08 0.91 1.42 -6.67%

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