[CHINTEK] QoQ Annualized Quarter Result on 31-Aug-2007 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- 19.03%
YoY- 80.76%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 153,633 132,984 132,832 91,021 84,173 73,302 79,644 54.89%
PBT 115,461 100,338 99,172 53,052 46,002 38,152 42,552 94.42%
Tax -25,282 -21,352 -21,448 -12,388 -11,838 -10,048 -11,828 65.85%
NP 90,178 78,986 77,724 40,664 34,164 28,104 30,724 104.86%
-
NP to SH 90,178 78,986 77,724 40,664 34,164 28,104 30,724 104.86%
-
Tax Rate 21.90% 21.28% 21.63% 23.35% 25.73% 26.34% 27.80% -
Total Cost 63,454 53,998 55,108 50,357 50,009 45,198 48,920 18.91%
-
Net Worth 500,654 475,048 475,954 459,537 456,737 446,776 448,438 7.61%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 85,269 45,677 91,354 - 45,064 - 54,799 34.24%
Div Payout % 94.56% 57.83% 117.54% - 131.91% - 178.36% -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 500,654 475,048 475,954 459,537 456,737 446,776 448,438 7.61%
NOSH 91,360 91,355 91,354 91,359 91,347 91,365 91,331 0.02%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 58.70% 59.40% 58.51% 44.68% 40.59% 38.34% 38.58% -
ROE 18.01% 16.63% 16.33% 8.85% 7.48% 6.29% 6.85% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 168.16 145.57 145.40 99.63 92.15 80.23 87.20 54.86%
EPS 98.71 86.46 85.08 44.51 37.40 30.76 33.64 104.82%
DPS 93.33 50.00 100.00 0.00 49.33 0.00 60.00 34.21%
NAPS 5.48 5.20 5.21 5.03 5.00 4.89 4.91 7.58%
Adjusted Per Share Value based on latest NOSH - 91,379
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 168.16 145.56 145.39 99.63 92.13 80.23 87.17 54.90%
EPS 98.70 86.45 85.07 44.51 37.39 30.76 33.63 104.85%
DPS 93.33 50.00 99.99 0.00 49.33 0.00 59.98 34.24%
NAPS 5.4798 5.1996 5.2095 5.0298 4.9992 4.8901 4.9083 7.61%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 8.15 7.80 6.30 5.60 6.00 5.70 5.45 -
P/RPS 4.85 5.36 4.33 5.62 6.51 7.10 6.25 -15.54%
P/EPS 8.26 9.02 7.40 12.58 16.04 18.53 16.20 -36.15%
EY 12.11 11.08 13.50 7.95 6.23 5.40 6.17 56.69%
DY 11.45 6.41 15.87 0.00 8.22 0.00 11.01 2.64%
P/NAPS 1.49 1.50 1.21 1.11 1.20 1.17 1.11 21.66%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 31/07/08 25/04/08 31/01/08 30/10/07 27/07/07 27/04/07 26/01/07 -
Price 7.80 7.55 7.45 6.10 5.90 6.10 5.60 -
P/RPS 4.64 5.19 5.12 6.12 6.40 7.60 6.42 -19.44%
P/EPS 7.90 8.73 8.76 13.70 15.78 19.83 16.65 -39.13%
EY 12.65 11.45 11.42 7.30 6.34 5.04 6.01 64.16%
DY 11.97 6.62 13.42 0.00 8.36 0.00 10.71 7.68%
P/NAPS 1.42 1.45 1.43 1.21 1.18 1.25 1.14 15.75%

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