[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

Chin Teck Plantations Berhad - Quarterly Report 28.2.2009.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Annualized Quarter Result
Revenue	118,600	112,266	109,594	107,648	127,896	165,299	153,633	-15.83%
YoY %	5.64%	2.44%	1.81%	-15.83%	-22.63%	7.59%	-	-
Horiz. %	77.20%	73.07%	71.33%	70.07%	83.25%	107.59%	100.00%	-
PBT	72,596	59,526	55,124	47,116	67,868	123,805	115,461	-26.58%
YoY %	21.96%	7.99%	17.00%	-30.58%	-45.18%	7.23%	-	-
Horiz. %	62.87%	51.56%	47.74%	40.81%	58.78%	107.23%	100.00%	-
Tax	-15,004	-13,211	-13,288	-12,950	-16,640	-26,084	-25,282	-29.35%
YoY %	-13.57%	0.58%	-2.61%	22.18%	36.21%	-3.17%	-	-
Horiz. %	59.35%	52.25%	52.56%	51.22%	65.82%	103.17%	100.00%	-
NP	57,592	46,315	41,836	34,166	51,228	97,721	90,178	-25.81%
YoY %	24.35%	10.71%	22.45%	-33.31%	-47.58%	8.36%	-	-
Horiz. %	63.86%	51.36%	46.39%	37.89%	56.81%	108.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,592	46,315	41,836	34,166	51,228	97,721	90,178	-25.81%
YoY %	24.35%	10.71%	22.45%	-33.31%	-47.58%	8.36%	-	-
Horiz. %	63.86%	51.36%	46.39%	37.89%	56.81%	108.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.67%	22.19%	24.11%	27.49%	24.52%	21.07%	21.90%	-
YoY %	-6.85%	-7.96%	-12.30%	12.11%	16.37%	-3.79%	-	-
Horiz. %	94.38%	101.32%	110.09%	125.53%	111.96%	96.21%	100.00%	-
Total Cost	61,008	65,951	67,758	73,482	76,668	67,578	63,454	-2.58%
YoY %	-7.49%	-2.67%	-7.79%	-4.16%	13.45%	6.50%	-	-
Horiz. %	96.15%	103.94%	106.78%	115.80%	120.82%	106.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	541,752	523,544	520,817	499,700	504,241	502,492	500,654	5.39%
YoY %	3.48%	0.52%	4.23%	-0.90%	0.35%	0.37%	-	-
Horiz. %	108.21%	104.57%	104.03%	99.81%	100.72%	100.37%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Dividend
Div	58,469	31,979	42,640	25,578	51,154	63,953	85,269	-22.22%
YoY %	82.84%	-25.00%	66.71%	-50.00%	-20.01%	-25.00%	-	-
Horiz. %	68.57%	37.50%	50.01%	30.00%	59.99%	75.00%	100.00%	-
Div Payout %	101.52%	69.05%	101.92%	74.87%	99.86%	65.45%	94.56%	-
YoY %	47.02%	-32.25%	36.13%	-25.03%	52.57%	-30.78%	-	-
Horiz. %	107.36%	73.02%	107.78%	79.18%	105.60%	69.22%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Equity
Net Worth	541,752	523,544	520,817	499,700	504,241	502,492	500,654	5.39%
YoY %	3.48%	0.52%	4.23%	-0.90%	0.35%	0.37%	-	-
Horiz. %	108.21%	104.57%	104.03%	99.81%	100.72%	100.37%	100.00%	-
NOSH	91,357	91,369	91,371	91,352	91,348	91,362	91,360	-0.00%
YoY %	-0.01%	-0.00%	0.02%	0.00%	-0.02%	0.00%	-	-
Horiz. %	100.00%	100.01%	100.01%	99.99%	99.99%	100.00%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Ratio Analysis
NP Margin	48.56%	41.25%	38.17%	31.74%	40.05%	59.12%	58.70%	-
YoY %	17.72%	8.07%	20.26%	-20.75%	-32.26%	0.72%	-	-
Horiz. %	82.73%	70.27%	65.03%	54.07%	68.23%	100.72%	100.00%	-
ROE	10.63%	8.85%	8.03%	6.84%	10.16%	19.45%	18.01%	-
YoY %	20.11%	10.21%	17.40%	-32.68%	-47.76%	8.00%	-	-
Horiz. %	59.02%	49.14%	44.59%	37.98%	56.41%	108.00%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Per Share
RPS	129.82	122.87	119.94	117.84	140.01	180.93	168.16	-15.83%
YoY %	5.66%	2.44%	1.78%	-15.83%	-22.62%	7.59%	-	-
Horiz. %	77.20%	73.07%	71.32%	70.08%	83.26%	107.59%	100.00%	-
EPS	63.04	50.69	45.79	37.40	56.08	106.96	98.71	-25.81%
YoY %	24.36%	10.70%	22.43%	-33.31%	-47.57%	8.36%	-	-
Horiz. %	63.86%	51.35%	46.39%	37.89%	56.81%	108.36%	100.00%	-
DPS	64.00	35.00	46.67	28.00	56.00	70.00	93.33	-22.21%
YoY %	82.86%	-25.01%	66.68%	-50.00%	-20.00%	-25.00%	-	-
Horiz. %	68.57%	37.50%	50.01%	30.00%	60.00%	75.00%	100.00%	-
NAPS	5.93	5.73	5.70	5.47	5.52	5.50	5.48	5.39%
YoY %	3.49%	0.53%	4.20%	-0.91%	0.36%	0.36%	-	-
Horiz. %	108.21%	104.56%	104.01%	99.82%	100.73%	100.36%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Adjusted Per Share Value based on latest NOSH - 91,367
RPS	129.81	122.88	119.96	117.82	139.99	180.93	168.16	-15.83%
YoY %	5.64%	2.43%	1.82%	-15.84%	-22.63%	7.59%	-	-
Horiz. %	77.19%	73.07%	71.34%	70.06%	83.25%	107.59%	100.00%	-
EPS	63.04	50.69	45.79	37.40	56.07	106.96	98.70	-25.81%
YoY %	24.36%	10.70%	22.43%	-33.30%	-47.58%	8.37%	-	-
Horiz. %	63.87%	51.36%	46.39%	37.89%	56.81%	108.37%	100.00%	-
DPS	64.00	35.00	46.67	28.00	55.99	70.00	93.33	-22.21%
YoY %	82.86%	-25.01%	66.68%	-49.99%	-20.01%	-25.00%	-	-
Horiz. %	68.57%	37.50%	50.01%	30.00%	59.99%	75.00%	100.00%	-
NAPS	5.9297	5.7304	5.7005	5.4694	5.5191	5.50	5.4798	5.39%
YoY %	3.48%	0.52%	4.23%	-0.90%	0.35%	0.37%	-	-
Horiz. %	108.21%	104.57%	104.03%	99.81%	100.72%	100.37%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-2.73%	6.55%	6.18%	31.81%	2.34%	-20.82%	-	-
Horiz. %	117.53%	120.82%	113.40%	106.80%	81.03%	79.18%	100.00%	-
P/EPS	11.74	14.20	14.41	16.31	9.81	6.50	8.26	26.38%
YoY %	-17.32%	-1.46%	-11.65%	66.26%	50.92%	-21.31%	-	-
Horiz. %	142.13%	171.91%	174.46%	197.46%	118.77%	78.69%	100.00%	-
EY	8.52	7.04	6.94	6.13	10.20	15.39	12.11	-20.87%
YoY %	21.02%	1.44%	13.21%	-39.90%	-33.72%	27.09%	-	-
Horiz. %	70.36%	58.13%	57.31%	50.62%	84.23%	127.09%	100.00%	-
DY	8.65	4.86	7.07	4.59	10.18	10.07	11.45	-17.03%
YoY %	77.98%	-31.26%	54.03%	-54.91%	1.09%	-12.05%	-	-
Horiz. %	75.55%	42.45%	61.75%	40.09%	88.91%	87.95%	100.00%	-
P/NAPS	1.25	1.26	1.16	1.12	1.00	1.26	1.49	-11.03%
YoY %	-0.79%	8.62%	3.57%	12.00%	-20.63%	-15.44%	-	-
Horiz. %	83.89%	84.56%	77.85%	75.17%	67.11%	84.56%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-0.17%	-3.78%	10.33%	29.88%	53.99%	-40.52%	-	-
Horiz. %	126.08%	126.29%	131.25%	118.97%	91.59%	59.48%	100.00%	-
P/EPS	12.06	14.20	15.94	17.38	10.61	4.67	7.90	32.54%
YoY %	-15.07%	-10.92%	-8.29%	63.81%	127.19%	-40.89%	-	-
Horiz. %	152.66%	179.75%	201.77%	220.00%	134.30%	59.11%	100.00%	-
EY	8.29	7.04	6.27	5.75	9.43	21.39	12.65	-24.53%
YoY %	17.76%	12.28%	9.04%	-39.02%	-55.91%	69.09%	-	-
Horiz. %	65.53%	55.65%	49.57%	45.45%	74.55%	169.09%	100.00%	-
DY	8.42	4.86	6.39	4.31	9.41	14.00	11.97	-20.88%
YoY %	73.25%	-23.94%	48.26%	-54.20%	-32.79%	16.96%	-	-
Horiz. %	70.34%	40.60%	53.38%	36.01%	78.61%	116.96%	100.00%	-
P/NAPS	1.28	1.26	1.28	1.19	1.08	0.91	1.42	-6.67%
YoY %	1.59%	-1.56%	7.56%	10.19%	18.68%	-35.92%	-	-
Horiz. %	90.14%	88.73%	90.14%	83.80%	76.06%	64.08%	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