[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2010 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- 32.32%
YoY- 1.22%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 104,969 59,926 30,996 111,443 82,244 52,624 29,650 132.46%
PBT 68,321 37,530 20,786 60,573 45,744 31,301 18,149 142.18%
Tax -14,156 -7,549 -4,633 -13,693 -10,314 -6,761 -3,751 142.59%
NP 54,165 29,981 16,153 46,880 35,430 24,540 14,398 142.08%
-
NP to SH 54,165 29,981 16,153 46,880 35,430 24,540 14,398 142.08%
-
Tax Rate 20.72% 20.11% 22.29% 22.61% 22.55% 21.60% 20.67% -
Total Cost 50,804 29,945 14,843 64,563 46,814 28,084 15,252 123.20%
-
Net Worth 595,641 572,763 571,019 535,405 549,996 542,693 541,752 6.53%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 43,850 16,442 16,445 36,546 36,544 14,618 14,617 108.14%
Div Payout % 80.96% 54.84% 101.81% 77.96% 103.15% 59.57% 101.52% -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 595,641 572,763 571,019 535,405 549,996 542,693 541,752 6.53%
NOSH 91,356 91,349 91,363 91,366 91,361 91,362 91,357 -0.00%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 51.60% 50.03% 52.11% 42.07% 43.08% 46.63% 48.56% -
ROE 9.09% 5.23% 2.83% 8.76% 6.44% 4.52% 2.66% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 114.90 65.60 33.93 121.97 90.02 57.60 32.45 132.49%
EPS 59.29 32.82 17.68 51.31 38.78 26.86 15.76 142.08%
DPS 48.00 18.00 18.00 40.00 40.00 16.00 16.00 108.14%
NAPS 6.52 6.27 6.25 5.86 6.02 5.94 5.93 6.53%
Adjusted Per Share Value based on latest NOSH - 91,380
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 114.89 65.59 33.93 121.98 90.02 57.60 32.45 132.47%
EPS 59.29 32.82 17.68 51.31 38.78 26.86 15.76 142.08%
DPS 48.00 18.00 18.00 40.00 40.00 16.00 16.00 108.14%
NAPS 6.5195 6.2691 6.25 5.8602 6.0199 5.94 5.9297 6.53%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 8.63 8.70 8.52 8.09 7.50 7.54 7.40 -
P/RPS 7.51 13.26 25.11 6.63 8.33 13.09 22.80 -52.33%
P/EPS 14.56 26.51 48.19 15.77 19.34 28.07 46.95 -54.21%
EY 6.87 3.77 2.08 6.34 5.17 3.56 2.13 118.45%
DY 5.56 2.07 2.11 4.94 5.33 2.12 2.16 87.93%
P/NAPS 1.32 1.39 1.36 1.38 1.25 1.27 1.25 3.70%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 29/04/11 27/01/11 29/10/10 30/07/10 29/04/10 28/01/10 -
Price 8.63 8.48 8.62 8.65 7.91 7.70 7.60 -
P/RPS 7.51 12.93 25.41 7.09 8.79 13.37 23.42 -53.18%
P/EPS 14.56 25.84 48.76 16.86 20.40 28.67 48.22 -55.02%
EY 6.87 3.87 2.05 5.93 4.90 3.49 2.07 122.65%
DY 5.56 2.12 2.09 4.62 5.06 2.08 2.11 90.89%
P/NAPS 1.32 1.35 1.38 1.48 1.31 1.30 1.28 2.07%

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