[CHINTEK] QoQ Annualized Quarter Result on 31-May-2009 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 22.45%
YoY- -53.61%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 105,248 118,600 112,266 109,594 107,648 127,896 165,299 -26.05%
PBT 62,602 72,596 59,526 55,124 47,116 67,868 123,805 -36.60%
Tax -13,522 -15,004 -13,211 -13,288 -12,950 -16,640 -26,084 -35.54%
NP 49,080 57,592 46,315 41,836 34,166 51,228 97,721 -36.89%
-
NP to SH 49,080 57,592 46,315 41,836 34,166 51,228 97,721 -36.89%
-
Tax Rate 21.60% 20.67% 22.19% 24.11% 27.49% 24.52% 21.07% -
Total Cost 56,168 61,008 65,951 67,758 73,482 76,668 67,578 -11.62%
-
Net Worth 542,693 541,752 523,544 520,817 499,700 504,241 502,492 5.27%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 29,236 58,469 31,979 42,640 25,578 51,154 63,953 -40.74%
Div Payout % 59.57% 101.52% 69.05% 101.92% 74.87% 99.86% 65.45% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 542,693 541,752 523,544 520,817 499,700 504,241 502,492 5.27%
NOSH 91,362 91,357 91,369 91,371 91,352 91,348 91,362 0.00%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 46.63% 48.56% 41.25% 38.17% 31.74% 40.05% 59.12% -
ROE 9.04% 10.63% 8.85% 8.03% 6.84% 10.16% 19.45% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 115.20 129.82 122.87 119.94 117.84 140.01 180.93 -26.05%
EPS 53.72 63.04 50.69 45.79 37.40 56.08 106.96 -36.89%
DPS 32.00 64.00 35.00 46.67 28.00 56.00 70.00 -40.74%
NAPS 5.94 5.93 5.73 5.70 5.47 5.52 5.50 5.27%
Adjusted Per Share Value based on latest NOSH - 91,335
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 115.20 129.81 122.88 119.96 117.82 139.99 180.93 -26.05%
EPS 53.72 63.04 50.69 45.79 37.40 56.07 106.96 -36.89%
DPS 32.00 64.00 35.00 46.67 28.00 55.99 70.00 -40.74%
NAPS 5.94 5.9297 5.7304 5.7005 5.4694 5.5191 5.50 5.27%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 7.54 7.40 7.20 6.60 6.10 5.50 6.95 -
P/RPS 6.55 5.70 5.86 5.50 5.18 3.93 3.84 42.89%
P/EPS 14.04 11.74 14.20 14.41 16.31 9.81 6.50 67.33%
EY 7.12 8.52 7.04 6.94 6.13 10.20 15.39 -40.26%
DY 4.24 8.65 4.86 7.07 4.59 10.18 10.07 -43.91%
P/NAPS 1.27 1.25 1.26 1.16 1.12 1.00 1.26 0.52%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 28/01/10 30/10/09 31/07/09 23/04/09 21/01/09 31/10/08 -
Price 7.70 7.60 7.20 7.30 6.50 5.95 5.00 -
P/RPS 6.68 5.85 5.86 6.09 5.52 4.25 2.76 80.55%
P/EPS 14.33 12.06 14.20 15.94 17.38 10.61 4.67 111.59%
EY 6.98 8.29 7.04 6.27 5.75 9.43 21.39 -52.69%
DY 4.16 8.42 4.86 6.39 4.31 9.41 14.00 -55.56%
P/NAPS 1.30 1.28 1.26 1.28 1.19 1.08 0.91 26.92%

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