[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2009 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 47.61%
YoY- -52.6%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 82,244 52,624 29,650 112,266 82,196 53,824 31,974 87.84%
PBT 45,744 31,301 18,149 59,526 41,343 23,558 16,967 93.82%
Tax -10,314 -6,761 -3,751 -13,211 -9,966 -6,475 -4,160 83.28%
NP 35,430 24,540 14,398 46,315 31,377 17,083 12,807 97.19%
-
NP to SH 35,430 24,540 14,398 46,315 31,377 17,083 12,807 97.19%
-
Tax Rate 22.55% 21.60% 20.67% 22.19% 24.11% 27.49% 24.52% -
Total Cost 46,814 28,084 15,252 65,951 50,819 36,741 19,167 81.46%
-
Net Worth 549,996 542,693 541,752 523,544 520,817 499,700 504,241 5.96%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 36,544 14,618 14,617 31,979 31,980 12,789 12,788 101.50%
Div Payout % 103.15% 59.57% 101.52% 69.05% 101.92% 74.87% 99.86% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 549,996 542,693 541,752 523,544 520,817 499,700 504,241 5.96%
NOSH 91,361 91,362 91,357 91,369 91,371 91,352 91,348 0.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 43.08% 46.63% 48.56% 41.25% 38.17% 31.74% 40.05% -
ROE 6.44% 4.52% 2.66% 8.85% 6.02% 3.42% 2.54% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 90.02 57.60 32.45 122.87 89.96 58.92 35.00 87.82%
EPS 38.78 26.86 15.76 50.69 34.34 18.70 14.02 97.17%
DPS 40.00 16.00 16.00 35.00 35.00 14.00 14.00 101.48%
NAPS 6.02 5.94 5.93 5.73 5.70 5.47 5.52 5.95%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 90.02 57.60 32.45 122.88 89.97 58.91 35.00 87.82%
EPS 38.78 26.86 15.76 50.69 34.34 18.70 14.02 97.17%
DPS 40.00 16.00 16.00 35.00 35.00 14.00 14.00 101.48%
NAPS 6.0199 5.94 5.9297 5.7304 5.7005 5.4694 5.5191 5.96%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 7.50 7.54 7.40 7.20 6.60 6.10 5.50 -
P/RPS 8.33 13.09 22.80 5.86 7.34 10.35 15.71 -34.51%
P/EPS 19.34 28.07 46.95 14.20 19.22 32.62 39.23 -37.62%
EY 5.17 3.56 2.13 7.04 5.20 3.07 2.55 60.25%
DY 5.33 2.12 2.16 4.86 5.30 2.30 2.55 63.55%
P/NAPS 1.25 1.27 1.25 1.26 1.16 1.12 1.00 16.05%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 30/07/10 29/04/10 28/01/10 30/10/09 31/07/09 23/04/09 21/01/09 -
Price 7.91 7.70 7.60 7.20 7.30 6.50 5.95 -
P/RPS 8.79 13.37 23.42 5.86 8.11 11.03 17.00 -35.60%
P/EPS 20.40 28.67 48.22 14.20 21.26 34.76 42.44 -38.66%
EY 4.90 3.49 2.07 7.04 4.70 2.88 2.36 62.82%
DY 5.06 2.08 2.11 4.86 4.79 2.15 2.35 66.82%
P/NAPS 1.31 1.30 1.28 1.26 1.28 1.19 1.08 13.74%

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