[CHINTEK] QoQ Annualized Quarter Result on 31-Aug-2008 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- 8.36%
YoY- 140.31%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 109,594 107,648 127,896 165,299 153,633 132,984 132,832 -12.02%
PBT 55,124 47,116 67,868 123,805 115,461 100,338 99,172 -32.37%
Tax -13,288 -12,950 -16,640 -26,084 -25,282 -21,352 -21,448 -27.30%
NP 41,836 34,166 51,228 97,721 90,178 78,986 77,724 -33.80%
-
NP to SH 41,836 34,166 51,228 97,721 90,178 78,986 77,724 -33.80%
-
Tax Rate 24.11% 27.49% 24.52% 21.07% 21.90% 21.28% 21.63% -
Total Cost 67,758 73,482 76,668 67,578 63,454 53,998 55,108 14.75%
-
Net Worth 520,817 499,700 504,241 502,492 500,654 475,048 475,954 6.18%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 42,640 25,578 51,154 63,953 85,269 45,677 91,354 -39.80%
Div Payout % 101.92% 74.87% 99.86% 65.45% 94.56% 57.83% 117.54% -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 520,817 499,700 504,241 502,492 500,654 475,048 475,954 6.18%
NOSH 91,371 91,352 91,348 91,362 91,360 91,355 91,354 0.01%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 38.17% 31.74% 40.05% 59.12% 58.70% 59.40% 58.51% -
ROE 8.03% 6.84% 10.16% 19.45% 18.01% 16.63% 16.33% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 119.94 117.84 140.01 180.93 168.16 145.57 145.40 -12.03%
EPS 45.79 37.40 56.08 106.96 98.71 86.46 85.08 -33.80%
DPS 46.67 28.00 56.00 70.00 93.33 50.00 100.00 -39.80%
NAPS 5.70 5.47 5.52 5.50 5.48 5.20 5.21 6.16%
Adjusted Per Share Value based on latest NOSH - 91,366
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 119.96 117.82 139.99 180.93 168.16 145.56 145.39 -12.01%
EPS 45.79 37.40 56.07 106.96 98.70 86.45 85.07 -33.80%
DPS 46.67 28.00 55.99 70.00 93.33 50.00 99.99 -39.80%
NAPS 5.7005 5.4694 5.5191 5.50 5.4798 5.1996 5.2095 6.18%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 6.60 6.10 5.50 6.95 8.15 7.80 6.30 -
P/RPS 5.50 5.18 3.93 3.84 4.85 5.36 4.33 17.26%
P/EPS 14.41 16.31 9.81 6.50 8.26 9.02 7.40 55.87%
EY 6.94 6.13 10.20 15.39 12.11 11.08 13.50 -35.80%
DY 7.07 4.59 10.18 10.07 11.45 6.41 15.87 -41.64%
P/NAPS 1.16 1.12 1.00 1.26 1.49 1.50 1.21 -2.77%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 31/07/09 23/04/09 21/01/09 31/10/08 31/07/08 25/04/08 31/01/08 -
Price 7.30 6.50 5.95 5.00 7.80 7.55 7.45 -
P/RPS 6.09 5.52 4.25 2.76 4.64 5.19 5.12 12.24%
P/EPS 15.94 17.38 10.61 4.67 7.90 8.73 8.76 48.99%
EY 6.27 5.75 9.43 21.39 12.65 11.45 11.42 -32.92%
DY 6.39 4.31 9.41 14.00 11.97 6.62 13.42 -38.99%
P/NAPS 1.28 1.19 1.08 0.91 1.42 1.45 1.43 -7.11%

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