[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2007 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 91.14%
YoY- 152.97%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 165,299 153,633 132,984 132,832 91,021 84,173 73,302 71.54%
PBT 123,805 115,461 100,338 99,172 53,052 46,002 38,152 118.40%
Tax -26,084 -25,282 -21,352 -21,448 -12,388 -11,838 -10,048 88.33%
NP 97,721 90,178 78,986 77,724 40,664 34,164 28,104 128.65%
-
NP to SH 97,721 90,178 78,986 77,724 40,664 34,164 28,104 128.65%
-
Tax Rate 21.07% 21.90% 21.28% 21.63% 23.35% 25.73% 26.34% -
Total Cost 67,578 63,454 53,998 55,108 50,357 50,009 45,198 30.59%
-
Net Worth 502,492 500,654 475,048 475,954 459,537 456,737 446,776 8.11%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 63,953 85,269 45,677 91,354 - 45,064 - -
Div Payout % 65.45% 94.56% 57.83% 117.54% - 131.91% - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 502,492 500,654 475,048 475,954 459,537 456,737 446,776 8.11%
NOSH 91,362 91,360 91,355 91,354 91,359 91,347 91,365 -0.00%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 59.12% 58.70% 59.40% 58.51% 44.68% 40.59% 38.34% -
ROE 19.45% 18.01% 16.63% 16.33% 8.85% 7.48% 6.29% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 180.93 168.16 145.57 145.40 99.63 92.15 80.23 71.54%
EPS 106.96 98.71 86.46 85.08 44.51 37.40 30.76 128.65%
DPS 70.00 93.33 50.00 100.00 0.00 49.33 0.00 -
NAPS 5.50 5.48 5.20 5.21 5.03 5.00 4.89 8.11%
Adjusted Per Share Value based on latest NOSH - 91,354
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 180.93 168.16 145.56 145.39 99.63 92.13 80.23 71.54%
EPS 106.96 98.70 86.45 85.07 44.51 37.39 30.76 128.65%
DPS 70.00 93.33 50.00 99.99 0.00 49.33 0.00 -
NAPS 5.50 5.4798 5.1996 5.2095 5.0298 4.9992 4.8901 8.11%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 6.95 8.15 7.80 6.30 5.60 6.00 5.70 -
P/RPS 3.84 4.85 5.36 4.33 5.62 6.51 7.10 -33.49%
P/EPS 6.50 8.26 9.02 7.40 12.58 16.04 18.53 -50.10%
EY 15.39 12.11 11.08 13.50 7.95 6.23 5.40 100.37%
DY 10.07 11.45 6.41 15.87 0.00 8.22 0.00 -
P/NAPS 1.26 1.49 1.50 1.21 1.11 1.20 1.17 5.04%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 31/10/08 31/07/08 25/04/08 31/01/08 30/10/07 27/07/07 27/04/07 -
Price 5.00 7.80 7.55 7.45 6.10 5.90 6.10 -
P/RPS 2.76 4.64 5.19 5.12 6.12 6.40 7.60 -48.94%
P/EPS 4.67 7.90 8.73 8.76 13.70 15.78 19.83 -61.69%
EY 21.39 12.65 11.45 11.42 7.30 6.34 5.04 160.98%
DY 14.00 11.97 6.62 13.42 0.00 8.36 0.00 -
P/NAPS 0.91 1.42 1.45 1.43 1.21 1.18 1.25 -18.99%

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