[CHINTEK] QoQ Cumulative Quarter Result on 28-Feb-2011 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- 85.61%
YoY- 22.17%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 32,467 143,343 104,969 59,926 30,996 111,443 82,244 -46.15%
PBT 19,940 95,772 68,321 37,530 20,786 60,573 45,744 -42.48%
Tax -4,643 -19,758 -14,156 -7,549 -4,633 -13,693 -10,314 -41.23%
NP 15,297 76,014 54,165 29,981 16,153 46,880 35,430 -42.84%
-
NP to SH 15,297 76,014 54,165 29,981 16,153 46,880 35,430 -42.84%
-
Tax Rate 23.28% 20.63% 20.72% 20.11% 22.29% 22.61% 22.55% -
Total Cost 17,170 67,329 50,804 29,945 14,843 64,563 46,814 -48.73%
-
Net Worth 607,676 595,686 595,641 572,763 571,019 535,405 549,996 6.86%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 14,620 43,854 43,850 16,442 16,445 36,546 36,544 -45.67%
Div Payout % 95.58% 57.69% 80.96% 54.84% 101.81% 77.96% 103.15% -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 607,676 595,686 595,641 572,763 571,019 535,405 549,996 6.86%
NOSH 91,379 91,362 91,356 91,349 91,363 91,366 91,361 0.01%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 47.12% 53.03% 51.60% 50.03% 52.11% 42.07% 43.08% -
ROE 2.52% 12.76% 9.09% 5.23% 2.83% 8.76% 6.44% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 35.53 156.89 114.90 65.60 33.93 121.97 90.02 -46.16%
EPS 16.74 83.20 59.29 32.82 17.68 51.31 38.78 -42.85%
DPS 16.00 48.00 48.00 18.00 18.00 40.00 40.00 -45.68%
NAPS 6.65 6.52 6.52 6.27 6.25 5.86 6.02 6.85%
Adjusted Per Share Value based on latest NOSH - 91,334
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 35.54 156.89 114.89 65.59 33.93 121.98 90.02 -46.15%
EPS 16.74 83.20 59.29 32.82 17.68 51.31 38.78 -42.85%
DPS 16.00 48.00 48.00 18.00 18.00 40.00 40.00 -45.68%
NAPS 6.6512 6.52 6.5195 6.2691 6.25 5.8602 6.0199 6.86%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 8.41 8.30 8.63 8.70 8.52 8.09 7.50 -
P/RPS 23.67 5.29 7.51 13.26 25.11 6.63 8.33 100.49%
P/EPS 50.24 9.98 14.56 26.51 48.19 15.77 19.34 88.86%
EY 1.99 10.02 6.87 3.77 2.08 6.34 5.17 -47.05%
DY 1.90 5.78 5.56 2.07 2.11 4.94 5.33 -49.69%
P/NAPS 1.26 1.27 1.32 1.39 1.36 1.38 1.25 0.53%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/01/12 31/10/11 29/07/11 29/04/11 27/01/11 29/10/10 30/07/10 -
Price 8.75 8.22 8.63 8.48 8.62 8.65 7.91 -
P/RPS 24.63 5.24 7.51 12.93 25.41 7.09 8.79 98.62%
P/EPS 52.27 9.88 14.56 25.84 48.76 16.86 20.40 87.13%
EY 1.91 10.12 6.87 3.87 2.05 5.93 4.90 -46.60%
DY 1.83 5.84 5.56 2.12 2.09 4.62 5.06 -49.20%
P/NAPS 1.32 1.26 1.32 1.35 1.38 1.48 1.31 0.50%

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