[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2008 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -47.58%
YoY- -34.09%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 112,266 109,594 107,648 127,896 165,299 153,633 132,984 -10.64%
PBT 59,526 55,124 47,116 67,868 123,805 115,461 100,338 -29.32%
Tax -13,211 -13,288 -12,950 -16,640 -26,084 -25,282 -21,352 -27.32%
NP 46,315 41,836 34,166 51,228 97,721 90,178 78,986 -29.87%
-
NP to SH 46,315 41,836 34,166 51,228 97,721 90,178 78,986 -29.87%
-
Tax Rate 22.19% 24.11% 27.49% 24.52% 21.07% 21.90% 21.28% -
Total Cost 65,951 67,758 73,482 76,668 67,578 63,454 53,998 14.21%
-
Net Worth 523,544 520,817 499,700 504,241 502,492 500,654 475,048 6.67%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 31,979 42,640 25,578 51,154 63,953 85,269 45,677 -21.10%
Div Payout % 69.05% 101.92% 74.87% 99.86% 65.45% 94.56% 57.83% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 523,544 520,817 499,700 504,241 502,492 500,654 475,048 6.67%
NOSH 91,369 91,371 91,352 91,348 91,362 91,360 91,355 0.01%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 41.25% 38.17% 31.74% 40.05% 59.12% 58.70% 59.40% -
ROE 8.85% 8.03% 6.84% 10.16% 19.45% 18.01% 16.63% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 122.87 119.94 117.84 140.01 180.93 168.16 145.57 -10.65%
EPS 50.69 45.79 37.40 56.08 106.96 98.71 86.46 -29.88%
DPS 35.00 46.67 28.00 56.00 70.00 93.33 50.00 -21.11%
NAPS 5.73 5.70 5.47 5.52 5.50 5.48 5.20 6.66%
Adjusted Per Share Value based on latest NOSH - 91,348
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 122.88 119.96 117.82 139.99 180.93 168.16 145.56 -10.65%
EPS 50.69 45.79 37.40 56.07 106.96 98.70 86.45 -29.87%
DPS 35.00 46.67 28.00 55.99 70.00 93.33 50.00 -21.11%
NAPS 5.7304 5.7005 5.4694 5.5191 5.50 5.4798 5.1996 6.67%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 7.20 6.60 6.10 5.50 6.95 8.15 7.80 -
P/RPS 5.86 5.50 5.18 3.93 3.84 4.85 5.36 6.10%
P/EPS 14.20 14.41 16.31 9.81 6.50 8.26 9.02 35.21%
EY 7.04 6.94 6.13 10.20 15.39 12.11 11.08 -26.03%
DY 4.86 7.07 4.59 10.18 10.07 11.45 6.41 -16.80%
P/NAPS 1.26 1.16 1.12 1.00 1.26 1.49 1.50 -10.94%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 30/10/09 31/07/09 23/04/09 21/01/09 31/10/08 31/07/08 25/04/08 -
Price 7.20 7.30 6.50 5.95 5.00 7.80 7.55 -
P/RPS 5.86 6.09 5.52 4.25 2.76 4.64 5.19 8.40%
P/EPS 14.20 15.94 17.38 10.61 4.67 7.90 8.73 38.18%
EY 7.04 6.27 5.75 9.43 21.39 12.65 11.45 -27.62%
DY 4.86 6.39 4.31 9.41 14.00 11.97 6.62 -18.57%
P/NAPS 1.26 1.28 1.19 1.08 0.91 1.42 1.45 -8.91%

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