[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2008 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- 44.49%
YoY- 140.31%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 82,196 53,824 31,974 165,299 115,225 66,492 33,208 82.87%
PBT 41,343 23,558 16,967 123,805 86,596 50,169 24,793 40.57%
Tax -9,966 -6,475 -4,160 -26,084 -18,962 -10,676 -5,362 51.11%
NP 31,377 17,083 12,807 97,721 67,634 39,493 19,431 37.59%
-
NP to SH 31,377 17,083 12,807 97,721 67,634 39,493 19,431 37.59%
-
Tax Rate 24.11% 27.49% 24.52% 21.07% 21.90% 21.28% 21.63% -
Total Cost 50,819 36,741 19,167 67,578 47,591 26,999 13,777 138.54%
-
Net Worth 520,817 499,700 504,241 502,492 500,654 475,048 475,954 6.18%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 31,980 12,789 12,788 63,953 63,952 22,838 22,838 25.13%
Div Payout % 101.92% 74.87% 99.86% 65.45% 94.56% 57.83% 117.54% -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 520,817 499,700 504,241 502,492 500,654 475,048 475,954 6.18%
NOSH 91,371 91,352 91,348 91,362 91,360 91,355 91,354 0.01%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 38.17% 31.74% 40.05% 59.12% 58.70% 59.40% 58.51% -
ROE 6.02% 3.42% 2.54% 19.45% 13.51% 8.31% 4.08% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 89.96 58.92 35.00 180.93 126.12 72.78 36.35 82.86%
EPS 34.34 18.70 14.02 106.96 74.03 43.23 21.27 37.58%
DPS 35.00 14.00 14.00 70.00 70.00 25.00 25.00 25.12%
NAPS 5.70 5.47 5.52 5.50 5.48 5.20 5.21 6.16%
Adjusted Per Share Value based on latest NOSH - 91,366
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 89.97 58.91 35.00 180.93 126.12 72.78 36.35 82.87%
EPS 34.34 18.70 14.02 106.96 74.03 43.23 21.27 37.58%
DPS 35.00 14.00 14.00 70.00 70.00 25.00 25.00 25.12%
NAPS 5.7005 5.4694 5.5191 5.50 5.4798 5.1996 5.2095 6.18%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 6.60 6.10 5.50 6.95 8.15 7.80 6.30 -
P/RPS 7.34 10.35 15.71 3.84 6.46 10.72 17.33 -43.57%
P/EPS 19.22 32.62 39.23 6.50 11.01 18.04 29.62 -25.02%
EY 5.20 3.07 2.55 15.39 9.08 5.54 3.38 33.23%
DY 5.30 2.30 2.55 10.07 8.59 3.21 3.97 21.22%
P/NAPS 1.16 1.12 1.00 1.26 1.49 1.50 1.21 -2.77%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 31/07/09 23/04/09 21/01/09 31/10/08 31/07/08 25/04/08 31/01/08 -
Price 7.30 6.50 5.95 5.00 7.80 7.55 7.45 -
P/RPS 8.11 11.03 17.00 2.76 6.18 10.37 20.49 -46.06%
P/EPS 21.26 34.76 42.44 4.67 10.54 17.46 35.03 -28.29%
EY 4.70 2.88 2.36 21.39 9.49 5.73 2.86 39.21%
DY 4.79 2.15 2.35 14.00 8.97 3.31 3.36 26.63%
P/NAPS 1.28 1.19 1.08 0.91 1.42 1.45 1.43 -7.11%

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