[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2006 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 24.66%
YoY- -35.15%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 63,130 36,651 19,911 83,189 59,485 35,646 18,970 123.06%
PBT 34,502 19,076 10,638 32,735 25,542 14,823 7,113 186.82%
Tax -8,879 -5,024 -2,957 -10,239 -7,496 -4,023 -2,269 148.53%
NP 25,623 14,052 7,681 22,496 18,046 10,800 4,844 203.89%
-
NP to SH 25,623 14,052 7,681 22,496 18,046 10,800 4,844 203.89%
-
Tax Rate 25.73% 26.34% 27.80% 31.28% 29.35% 27.14% 31.90% -
Total Cost 37,507 22,599 12,230 60,693 41,439 24,846 14,126 91.86%
-
Net Worth 456,737 446,776 448,438 438,233 435,404 438,207 437,875 2.85%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 33,798 - 13,699 - 27,383 - 13,683 82.82%
Div Payout % 131.91% - 178.36% - 151.75% - 282.49% -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 456,737 446,776 448,438 438,233 435,404 438,207 437,875 2.85%
NOSH 91,347 91,365 91,331 91,298 91,279 91,293 91,224 0.08%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 40.59% 38.34% 38.58% 27.04% 30.34% 30.30% 25.54% -
ROE 5.61% 3.15% 1.71% 5.13% 4.14% 2.46% 1.11% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 69.11 40.11 21.80 91.12 65.17 39.05 20.79 122.89%
EPS 28.05 15.38 8.41 24.64 19.77 11.83 5.31 203.62%
DPS 37.00 0.00 15.00 0.00 30.00 0.00 15.00 82.66%
NAPS 5.00 4.89 4.91 4.80 4.77 4.80 4.80 2.76%
Adjusted Per Share Value based on latest NOSH - 91,375
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 69.10 40.12 21.79 91.05 65.11 39.02 20.76 123.09%
EPS 28.05 15.38 8.41 24.62 19.75 11.82 5.30 204.00%
DPS 36.99 0.00 14.99 0.00 29.97 0.00 14.98 82.79%
NAPS 4.9992 4.8901 4.9083 4.7966 4.7657 4.7963 4.7927 2.85%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 6.00 5.70 5.45 5.40 5.30 5.05 4.98 -
P/RPS 8.68 14.21 25.00 5.93 8.13 12.93 23.95 -49.19%
P/EPS 21.39 37.06 64.80 21.92 26.81 42.69 93.79 -62.70%
EY 4.67 2.70 1.54 4.56 3.73 2.34 1.07 167.30%
DY 6.17 0.00 2.75 0.00 5.66 0.00 3.01 61.43%
P/NAPS 1.20 1.17 1.11 1.13 1.11 1.05 1.04 10.01%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 27/07/07 27/04/07 26/01/07 31/10/06 27/07/06 10/04/06 26/01/06 -
Price 5.90 6.10 5.60 5.60 5.30 5.05 5.05 -
P/RPS 8.54 15.21 25.69 6.15 8.13 12.93 24.28 -50.20%
P/EPS 21.03 39.66 66.59 22.73 26.81 42.69 95.10 -63.46%
EY 4.75 2.52 1.50 4.40 3.73 2.34 1.05 173.78%
DY 6.27 0.00 2.68 0.00 5.66 0.00 2.97 64.64%
P/NAPS 1.18 1.25 1.14 1.17 1.11 1.05 1.05 8.10%

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