[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2008 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- 71.26%
YoY- 163.96%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 53,824 31,974 165,299 115,225 66,492 33,208 91,021 -29.57%
PBT 23,558 16,967 123,805 86,596 50,169 24,793 53,052 -41.82%
Tax -6,475 -4,160 -26,084 -18,962 -10,676 -5,362 -12,388 -35.13%
NP 17,083 12,807 97,721 67,634 39,493 19,431 40,664 -43.93%
-
NP to SH 17,083 12,807 97,721 67,634 39,493 19,431 40,664 -43.93%
-
Tax Rate 27.49% 24.52% 21.07% 21.90% 21.28% 21.63% 23.35% -
Total Cost 36,741 19,167 67,578 47,591 26,999 13,777 50,357 -18.97%
-
Net Worth 499,700 504,241 502,492 500,654 475,048 475,954 459,537 5.75%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 12,789 12,788 63,953 63,952 22,838 22,838 - -
Div Payout % 74.87% 99.86% 65.45% 94.56% 57.83% 117.54% - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 499,700 504,241 502,492 500,654 475,048 475,954 459,537 5.75%
NOSH 91,352 91,348 91,362 91,360 91,355 91,354 91,359 -0.00%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 31.74% 40.05% 59.12% 58.70% 59.40% 58.51% 44.68% -
ROE 3.42% 2.54% 19.45% 13.51% 8.31% 4.08% 8.85% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 58.92 35.00 180.93 126.12 72.78 36.35 99.63 -29.56%
EPS 18.70 14.02 106.96 74.03 43.23 21.27 44.51 -43.93%
DPS 14.00 14.00 70.00 70.00 25.00 25.00 0.00 -
NAPS 5.47 5.52 5.50 5.48 5.20 5.21 5.03 5.75%
Adjusted Per Share Value based on latest NOSH - 91,366
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 58.91 35.00 180.93 126.12 72.78 36.35 99.63 -29.57%
EPS 18.70 14.02 106.96 74.03 43.23 21.27 44.51 -43.93%
DPS 14.00 14.00 70.00 70.00 25.00 25.00 0.00 -
NAPS 5.4694 5.5191 5.50 5.4798 5.1996 5.2095 5.0298 5.75%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 6.10 5.50 6.95 8.15 7.80 6.30 5.60 -
P/RPS 10.35 15.71 3.84 6.46 10.72 17.33 5.62 50.30%
P/EPS 32.62 39.23 6.50 11.01 18.04 29.62 12.58 88.85%
EY 3.07 2.55 15.39 9.08 5.54 3.38 7.95 -47.00%
DY 2.30 2.55 10.07 8.59 3.21 3.97 0.00 -
P/NAPS 1.12 1.00 1.26 1.49 1.50 1.21 1.11 0.60%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 23/04/09 21/01/09 31/10/08 31/07/08 25/04/08 31/01/08 30/10/07 -
Price 6.50 5.95 5.00 7.80 7.55 7.45 6.10 -
P/RPS 11.03 17.00 2.76 6.18 10.37 20.49 6.12 48.15%
P/EPS 34.76 42.44 4.67 10.54 17.46 35.03 13.70 86.13%
EY 2.88 2.36 21.39 9.49 5.73 2.86 7.30 -46.23%
DY 2.15 2.35 14.00 8.97 3.31 3.36 0.00 -
P/NAPS 1.19 1.08 0.91 1.42 1.45 1.43 1.21 -1.10%

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