[CHINTEK] QoQ Annualized Quarter Result on 31-May-2010 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- -3.75%
YoY- 12.92%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 119,852 123,984 111,443 109,658 105,248 118,600 112,266 4.46%
PBT 75,060 83,144 60,573 60,992 62,602 72,596 59,526 16.76%
Tax -15,098 -18,532 -13,693 -13,752 -13,522 -15,004 -13,211 9.33%
NP 59,962 64,612 46,880 47,240 49,080 57,592 46,315 18.84%
-
NP to SH 59,962 64,612 46,880 47,240 49,080 57,592 46,315 18.84%
-
Tax Rate 20.11% 22.29% 22.61% 22.55% 21.60% 20.67% 22.19% -
Total Cost 59,890 59,372 64,563 62,418 56,168 61,008 65,951 -6.24%
-
Net Worth 572,763 571,019 535,405 549,996 542,693 541,752 523,544 6.19%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 32,885 65,781 36,546 48,726 29,236 58,469 31,979 1.88%
Div Payout % 54.84% 101.81% 77.96% 103.15% 59.57% 101.52% 69.05% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 572,763 571,019 535,405 549,996 542,693 541,752 523,544 6.19%
NOSH 91,349 91,363 91,366 91,361 91,362 91,357 91,369 -0.01%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 50.03% 52.11% 42.07% 43.08% 46.63% 48.56% 41.25% -
ROE 10.47% 11.32% 8.76% 8.59% 9.04% 10.63% 8.85% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 131.20 135.70 121.97 120.03 115.20 129.82 122.87 4.48%
EPS 65.64 70.72 51.31 51.71 53.72 63.04 50.69 18.86%
DPS 36.00 72.00 40.00 53.33 32.00 64.00 35.00 1.90%
NAPS 6.27 6.25 5.86 6.02 5.94 5.93 5.73 6.20%
Adjusted Per Share Value based on latest NOSH - 91,359
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 131.18 135.70 121.98 120.03 115.20 129.81 122.88 4.46%
EPS 65.63 70.72 51.31 51.71 53.72 63.04 50.69 18.84%
DPS 35.99 72.00 40.00 53.33 32.00 64.00 35.00 1.88%
NAPS 6.2691 6.25 5.8602 6.0199 5.94 5.9297 5.7304 6.19%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 8.70 8.52 8.09 7.50 7.54 7.40 7.20 -
P/RPS 6.63 6.28 6.63 6.25 6.55 5.70 5.86 8.60%
P/EPS 13.25 12.05 15.77 14.50 14.04 11.74 14.20 -4.52%
EY 7.54 8.30 6.34 6.89 7.12 8.52 7.04 4.69%
DY 4.14 8.45 4.94 7.11 4.24 8.65 4.86 -10.16%
P/NAPS 1.39 1.36 1.38 1.25 1.27 1.25 1.26 6.78%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 29/04/11 27/01/11 29/10/10 30/07/10 29/04/10 28/01/10 30/10/09 -
Price 8.48 8.62 8.65 7.91 7.70 7.60 7.20 -
P/RPS 6.46 6.35 7.09 6.59 6.68 5.85 5.86 6.73%
P/EPS 12.92 12.19 16.86 15.30 14.33 12.06 14.20 -6.11%
EY 7.74 8.20 5.93 6.54 6.98 8.29 7.04 6.54%
DY 4.25 8.35 4.62 6.74 4.16 8.42 4.86 -8.57%
P/NAPS 1.35 1.38 1.48 1.31 1.30 1.28 1.26 4.72%

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