[CHINTEK] QoQ Annualized Quarter Result on 29-Feb-2008 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- 1.62%
YoY- 181.05%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 127,896 165,299 153,633 132,984 132,832 91,021 84,173 32.06%
PBT 67,868 123,805 115,461 100,338 99,172 53,052 46,002 29.50%
Tax -16,640 -26,084 -25,282 -21,352 -21,448 -12,388 -11,838 25.40%
NP 51,228 97,721 90,178 78,986 77,724 40,664 34,164 30.90%
-
NP to SH 51,228 97,721 90,178 78,986 77,724 40,664 34,164 30.90%
-
Tax Rate 24.52% 21.07% 21.90% 21.28% 21.63% 23.35% 25.73% -
Total Cost 76,668 67,578 63,454 53,998 55,108 50,357 50,009 32.85%
-
Net Worth 504,241 502,492 500,654 475,048 475,954 459,537 456,737 6.79%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 51,154 63,953 85,269 45,677 91,354 - 45,064 8.79%
Div Payout % 99.86% 65.45% 94.56% 57.83% 117.54% - 131.91% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 504,241 502,492 500,654 475,048 475,954 459,537 456,737 6.79%
NOSH 91,348 91,362 91,360 91,355 91,354 91,359 91,347 0.00%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 40.05% 59.12% 58.70% 59.40% 58.51% 44.68% 40.59% -
ROE 10.16% 19.45% 18.01% 16.63% 16.33% 8.85% 7.48% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 140.01 180.93 168.16 145.57 145.40 99.63 92.15 32.06%
EPS 56.08 106.96 98.71 86.46 85.08 44.51 37.40 30.90%
DPS 56.00 70.00 93.33 50.00 100.00 0.00 49.33 8.79%
NAPS 5.52 5.50 5.48 5.20 5.21 5.03 5.00 6.79%
Adjusted Per Share Value based on latest NOSH - 91,357
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 139.99 180.93 168.16 145.56 145.39 99.63 92.13 32.06%
EPS 56.07 106.96 98.70 86.45 85.07 44.51 37.39 30.91%
DPS 55.99 70.00 93.33 50.00 99.99 0.00 49.33 8.78%
NAPS 5.5191 5.50 5.4798 5.1996 5.2095 5.0298 4.9992 6.79%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 5.50 6.95 8.15 7.80 6.30 5.60 6.00 -
P/RPS 3.93 3.84 4.85 5.36 4.33 5.62 6.51 -28.50%
P/EPS 9.81 6.50 8.26 9.02 7.40 12.58 16.04 -27.88%
EY 10.20 15.39 12.11 11.08 13.50 7.95 6.23 38.78%
DY 10.18 10.07 11.45 6.41 15.87 0.00 8.22 15.27%
P/NAPS 1.00 1.26 1.49 1.50 1.21 1.11 1.20 -11.41%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 31/10/08 31/07/08 25/04/08 31/01/08 30/10/07 27/07/07 -
Price 5.95 5.00 7.80 7.55 7.45 6.10 5.90 -
P/RPS 4.25 2.76 4.64 5.19 5.12 6.12 6.40 -23.82%
P/EPS 10.61 4.67 7.90 8.73 8.76 13.70 15.78 -23.19%
EY 9.43 21.39 12.65 11.45 11.42 7.30 6.34 30.20%
DY 9.41 14.00 11.97 6.62 13.42 0.00 8.36 8.18%
P/NAPS 1.08 0.91 1.42 1.45 1.43 1.21 1.18 -5.71%

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