[CHINTEK] QoQ Annualized Quarter Result on 31-Aug-2009 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 10.71%
YoY- -52.6%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 109,658 105,248 118,600 112,266 109,594 107,648 127,896 -9.75%
PBT 60,992 62,602 72,596 59,526 55,124 47,116 67,868 -6.87%
Tax -13,752 -13,522 -15,004 -13,211 -13,288 -12,950 -16,640 -11.94%
NP 47,240 49,080 57,592 46,315 41,836 34,166 51,228 -5.26%
-
NP to SH 47,240 49,080 57,592 46,315 41,836 34,166 51,228 -5.26%
-
Tax Rate 22.55% 21.60% 20.67% 22.19% 24.11% 27.49% 24.52% -
Total Cost 62,418 56,168 61,008 65,951 67,758 73,482 76,668 -12.82%
-
Net Worth 549,996 542,693 541,752 523,544 520,817 499,700 504,241 5.96%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 48,726 29,236 58,469 31,979 42,640 25,578 51,154 -3.19%
Div Payout % 103.15% 59.57% 101.52% 69.05% 101.92% 74.87% 99.86% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 549,996 542,693 541,752 523,544 520,817 499,700 504,241 5.96%
NOSH 91,361 91,362 91,357 91,369 91,371 91,352 91,348 0.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 43.08% 46.63% 48.56% 41.25% 38.17% 31.74% 40.05% -
ROE 8.59% 9.04% 10.63% 8.85% 8.03% 6.84% 10.16% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 120.03 115.20 129.82 122.87 119.94 117.84 140.01 -9.76%
EPS 51.71 53.72 63.04 50.69 45.79 37.40 56.08 -5.26%
DPS 53.33 32.00 64.00 35.00 46.67 28.00 56.00 -3.20%
NAPS 6.02 5.94 5.93 5.73 5.70 5.47 5.52 5.95%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 120.03 115.20 129.81 122.88 119.96 117.82 139.99 -9.75%
EPS 51.71 53.72 63.04 50.69 45.79 37.40 56.07 -5.25%
DPS 53.33 32.00 64.00 35.00 46.67 28.00 55.99 -3.19%
NAPS 6.0199 5.94 5.9297 5.7304 5.7005 5.4694 5.5191 5.96%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 7.50 7.54 7.40 7.20 6.60 6.10 5.50 -
P/RPS 6.25 6.55 5.70 5.86 5.50 5.18 3.93 36.28%
P/EPS 14.50 14.04 11.74 14.20 14.41 16.31 9.81 29.78%
EY 6.89 7.12 8.52 7.04 6.94 6.13 10.20 -23.03%
DY 7.11 4.24 8.65 4.86 7.07 4.59 10.18 -21.29%
P/NAPS 1.25 1.27 1.25 1.26 1.16 1.12 1.00 16.05%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 30/07/10 29/04/10 28/01/10 30/10/09 31/07/09 23/04/09 21/01/09 -
Price 7.91 7.70 7.60 7.20 7.30 6.50 5.95 -
P/RPS 6.59 6.68 5.85 5.86 6.09 5.52 4.25 34.00%
P/EPS 15.30 14.33 12.06 14.20 15.94 17.38 10.61 27.66%
EY 6.54 6.98 8.29 7.04 6.27 5.75 9.43 -21.66%
DY 6.74 4.16 8.42 4.86 6.39 4.31 9.41 -19.96%
P/NAPS 1.31 1.30 1.28 1.26 1.28 1.19 1.08 13.74%

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