[CHINTEK] QoQ Quarter Result on 28-Feb-2006 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
10-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 22.96%
YoY- -43.83%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 19,911 23,704 23,839 16,676 18,970 20,875 24,453 -12.79%
PBT 10,638 7,193 10,719 7,710 7,113 8,187 10,812 -1.07%
Tax -2,957 -2,743 -3,473 -1,754 -2,269 -2,532 -3,251 -6.11%
NP 7,681 4,450 7,246 5,956 4,844 5,655 7,561 1.05%
-
NP to SH 7,681 4,450 7,246 5,956 4,844 5,655 7,561 1.05%
-
Tax Rate 27.80% 38.13% 32.40% 22.75% 31.90% 30.93% 30.07% -
Total Cost 12,230 19,254 16,593 10,720 14,126 15,220 16,892 -19.35%
-
Net Worth 448,438 438,603 435,856 438,478 437,875 423,218 433,605 2.26%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div 13,699 - 13,706 - 13,683 - 16,260 -10.78%
Div Payout % 178.36% - 189.16% - 282.49% - 215.05% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 448,438 438,603 435,856 438,478 437,875 423,218 433,605 2.26%
NOSH 91,331 91,375 91,374 91,349 91,224 90,625 90,334 0.73%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 38.58% 18.77% 30.40% 35.72% 25.54% 27.09% 30.92% -
ROE 1.71% 1.01% 1.66% 1.36% 1.11% 1.34% 1.74% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 21.80 25.94 26.09 18.26 20.79 23.03 27.07 -13.42%
EPS 8.41 4.87 7.93 6.52 5.31 6.24 8.37 0.31%
DPS 15.00 0.00 15.00 0.00 15.00 0.00 18.00 -11.43%
NAPS 4.91 4.80 4.77 4.80 4.80 4.67 4.80 1.52%
Adjusted Per Share Value based on latest NOSH - 91,349
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 21.79 25.94 26.09 18.25 20.76 22.85 26.76 -12.78%
EPS 8.41 4.87 7.93 6.52 5.30 6.19 8.28 1.04%
DPS 14.99 0.00 15.00 0.00 14.98 0.00 17.80 -10.81%
NAPS 4.9083 4.8007 4.7706 4.7993 4.7927 4.6323 4.746 2.26%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 5.45 5.40 5.30 5.05 4.98 4.98 4.82 -
P/RPS 25.00 20.82 20.31 27.66 23.95 21.62 17.81 25.34%
P/EPS 64.80 110.88 66.83 77.45 93.79 79.81 57.59 8.17%
EY 1.54 0.90 1.50 1.29 1.07 1.25 1.74 -7.81%
DY 2.75 0.00 2.83 0.00 3.01 0.00 3.73 -18.37%
P/NAPS 1.11 1.13 1.11 1.05 1.04 1.07 1.00 7.19%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 26/01/07 31/10/06 27/07/06 10/04/06 26/01/06 28/10/05 28/07/05 -
Price 5.60 5.60 5.30 5.05 5.05 5.00 5.00 -
P/RPS 25.69 21.59 20.31 27.66 24.28 21.71 18.47 24.57%
P/EPS 66.59 114.99 66.83 77.45 95.10 80.13 59.74 7.49%
EY 1.50 0.87 1.50 1.29 1.05 1.25 1.67 -6.90%
DY 2.68 0.00 2.83 0.00 2.97 0.00 3.60 -17.84%
P/NAPS 1.14 1.17 1.11 1.05 1.05 1.07 1.04 6.30%

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