[CHINTEK] QoQ Cumulative Quarter Result on 28-Feb-2009 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 33.39%
YoY- -56.74%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 29,650 112,266 82,196 53,824 31,974 165,299 115,225 -59.51%
PBT 18,149 59,526 41,343 23,558 16,967 123,805 86,596 -64.68%
Tax -3,751 -13,211 -9,966 -6,475 -4,160 -26,084 -18,962 -66.01%
NP 14,398 46,315 31,377 17,083 12,807 97,721 67,634 -64.31%
-
NP to SH 14,398 46,315 31,377 17,083 12,807 97,721 67,634 -64.31%
-
Tax Rate 20.67% 22.19% 24.11% 27.49% 24.52% 21.07% 21.90% -
Total Cost 15,252 65,951 50,819 36,741 19,167 67,578 47,591 -53.13%
-
Net Worth 541,752 523,544 520,817 499,700 504,241 502,492 500,654 5.39%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 14,617 31,979 31,980 12,789 12,788 63,953 63,952 -62.58%
Div Payout % 101.52% 69.05% 101.92% 74.87% 99.86% 65.45% 94.56% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 541,752 523,544 520,817 499,700 504,241 502,492 500,654 5.39%
NOSH 91,357 91,369 91,371 91,352 91,348 91,362 91,360 -0.00%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 48.56% 41.25% 38.17% 31.74% 40.05% 59.12% 58.70% -
ROE 2.66% 8.85% 6.02% 3.42% 2.54% 19.45% 13.51% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 32.45 122.87 89.96 58.92 35.00 180.93 126.12 -59.51%
EPS 15.76 50.69 34.34 18.70 14.02 106.96 74.03 -64.31%
DPS 16.00 35.00 35.00 14.00 14.00 70.00 70.00 -62.58%
NAPS 5.93 5.73 5.70 5.47 5.52 5.50 5.48 5.39%
Adjusted Per Share Value based on latest NOSH - 91,367
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 32.45 122.88 89.97 58.91 35.00 180.93 126.12 -59.51%
EPS 15.76 50.69 34.34 18.70 14.02 106.96 74.03 -64.31%
DPS 16.00 35.00 35.00 14.00 14.00 70.00 70.00 -62.58%
NAPS 5.9297 5.7304 5.7005 5.4694 5.5191 5.50 5.4798 5.39%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 7.40 7.20 6.60 6.10 5.50 6.95 8.15 -
P/RPS 22.80 5.86 7.34 10.35 15.71 3.84 6.46 131.63%
P/EPS 46.95 14.20 19.22 32.62 39.23 6.50 11.01 162.73%
EY 2.13 7.04 5.20 3.07 2.55 15.39 9.08 -61.93%
DY 2.16 4.86 5.30 2.30 2.55 10.07 8.59 -60.12%
P/NAPS 1.25 1.26 1.16 1.12 1.00 1.26 1.49 -11.03%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 30/10/09 31/07/09 23/04/09 21/01/09 31/10/08 31/07/08 -
Price 7.60 7.20 7.30 6.50 5.95 5.00 7.80 -
P/RPS 23.42 5.86 8.11 11.03 17.00 2.76 6.18 142.87%
P/EPS 48.22 14.20 21.26 34.76 42.44 4.67 10.54 175.33%
EY 2.07 7.04 4.70 2.88 2.36 21.39 9.49 -63.73%
DY 2.11 4.86 4.79 2.15 2.35 14.00 8.97 -61.86%
P/NAPS 1.28 1.26 1.28 1.19 1.08 0.91 1.42 -6.67%

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