[CHINTEK] QoQ Cumulative Quarter Result on 29-Feb-2008 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- 103.25%
YoY- 181.05%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 31,974 165,299 115,225 66,492 33,208 91,021 63,130 -36.38%
PBT 16,967 123,805 86,596 50,169 24,793 53,052 34,502 -37.61%
Tax -4,160 -26,084 -18,962 -10,676 -5,362 -12,388 -8,879 -39.59%
NP 12,807 97,721 67,634 39,493 19,431 40,664 25,623 -36.93%
-
NP to SH 12,807 97,721 67,634 39,493 19,431 40,664 25,623 -36.93%
-
Tax Rate 24.52% 21.07% 21.90% 21.28% 21.63% 23.35% 25.73% -
Total Cost 19,167 67,578 47,591 26,999 13,777 50,357 37,507 -36.00%
-
Net Worth 504,241 502,492 500,654 475,048 475,954 459,537 456,737 6.79%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 12,788 63,953 63,952 22,838 22,838 - 33,798 -47.59%
Div Payout % 99.86% 65.45% 94.56% 57.83% 117.54% - 131.91% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 504,241 502,492 500,654 475,048 475,954 459,537 456,737 6.79%
NOSH 91,348 91,362 91,360 91,355 91,354 91,359 91,347 0.00%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 40.05% 59.12% 58.70% 59.40% 58.51% 44.68% 40.59% -
ROE 2.54% 19.45% 13.51% 8.31% 4.08% 8.85% 5.61% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 35.00 180.93 126.12 72.78 36.35 99.63 69.11 -36.38%
EPS 14.02 106.96 74.03 43.23 21.27 44.51 28.05 -36.93%
DPS 14.00 70.00 70.00 25.00 25.00 0.00 37.00 -47.59%
NAPS 5.52 5.50 5.48 5.20 5.21 5.03 5.00 6.79%
Adjusted Per Share Value based on latest NOSH - 91,357
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 35.00 180.93 126.12 72.78 36.35 99.63 69.10 -36.37%
EPS 14.02 106.96 74.03 43.23 21.27 44.51 28.05 -36.93%
DPS 14.00 70.00 70.00 25.00 25.00 0.00 36.99 -47.58%
NAPS 5.5191 5.50 5.4798 5.1996 5.2095 5.0298 4.9992 6.79%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 5.50 6.95 8.15 7.80 6.30 5.60 6.00 -
P/RPS 15.71 3.84 6.46 10.72 17.33 5.62 8.68 48.35%
P/EPS 39.23 6.50 11.01 18.04 29.62 12.58 21.39 49.66%
EY 2.55 15.39 9.08 5.54 3.38 7.95 4.67 -33.12%
DY 2.55 10.07 8.59 3.21 3.97 0.00 6.17 -44.42%
P/NAPS 1.00 1.26 1.49 1.50 1.21 1.11 1.20 -11.41%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 31/10/08 31/07/08 25/04/08 31/01/08 30/10/07 27/07/07 -
Price 5.95 5.00 7.80 7.55 7.45 6.10 5.90 -
P/RPS 17.00 2.76 6.18 10.37 20.49 6.12 8.54 58.04%
P/EPS 42.44 4.67 10.54 17.46 35.03 13.70 21.03 59.49%
EY 2.36 21.39 9.49 5.73 2.86 7.30 4.75 -37.18%
DY 2.35 14.00 8.97 3.31 3.36 0.00 6.27 -47.92%
P/NAPS 1.08 0.91 1.42 1.45 1.43 1.21 1.18 -5.71%

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