[CHINTEK] QoQ Quarter Result on 28-Feb-2009 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -66.61%
YoY- -78.69%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 29,650 30,070 28,372 21,850 31,974 50,074 48,733 -28.17%
PBT 18,149 18,183 17,785 6,591 16,967 37,209 36,427 -37.12%
Tax -3,751 -3,245 -3,491 -2,315 -4,160 -7,122 -8,286 -41.01%
NP 14,398 14,938 14,294 4,276 12,807 30,087 28,141 -36.00%
-
NP to SH 14,398 14,938 14,294 4,276 12,807 30,087 28,141 -36.00%
-
Tax Rate 20.67% 17.85% 19.63% 35.12% 24.52% 19.14% 22.75% -
Total Cost 15,252 15,132 14,078 17,574 19,167 19,987 20,592 -18.12%
-
Net Worth 541,752 523,515 520,612 499,780 504,241 502,515 500,690 5.39%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 14,617 - 19,180 - 12,788 - 41,115 -49.78%
Div Payout % 101.52% - 134.19% - 99.86% - 146.10% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 541,752 523,515 520,612 499,780 504,241 502,515 500,690 5.39%
NOSH 91,357 91,363 91,335 91,367 91,348 91,366 91,366 -0.00%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 48.56% 49.68% 50.38% 19.57% 40.05% 60.09% 57.75% -
ROE 2.66% 2.85% 2.75% 0.86% 2.54% 5.99% 5.62% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 32.45 32.91 31.06 23.91 35.00 54.81 53.34 -28.18%
EPS 15.76 16.35 15.65 4.68 14.02 32.93 30.80 -35.99%
DPS 16.00 0.00 21.00 0.00 14.00 0.00 45.00 -49.77%
NAPS 5.93 5.73 5.70 5.47 5.52 5.50 5.48 5.39%
Adjusted Per Share Value based on latest NOSH - 91,367
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 32.45 32.91 31.05 23.92 35.00 54.81 53.34 -28.18%
EPS 15.76 16.35 15.65 4.68 14.02 32.93 30.80 -35.99%
DPS 16.00 0.00 20.99 0.00 14.00 0.00 45.00 -49.77%
NAPS 5.9297 5.7301 5.6983 5.4703 5.5191 5.5002 5.4802 5.39%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 7.40 7.20 6.60 6.10 5.50 6.95 8.15 -
P/RPS 22.80 21.88 21.25 25.51 15.71 12.68 15.28 30.54%
P/EPS 46.95 44.04 42.17 130.34 39.23 21.11 26.46 46.51%
EY 2.13 2.27 2.37 0.77 2.55 4.74 3.78 -31.75%
DY 2.16 0.00 3.18 0.00 2.55 0.00 5.52 -46.47%
P/NAPS 1.25 1.26 1.16 1.12 1.00 1.26 1.49 -11.03%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 30/10/09 31/07/09 23/04/09 21/01/09 31/10/08 31/07/08 -
Price 7.60 7.20 7.30 6.50 5.95 5.00 7.80 -
P/RPS 23.42 21.88 23.50 27.18 17.00 9.12 14.62 36.86%
P/EPS 48.22 44.04 46.65 138.89 42.44 15.18 25.32 53.58%
EY 2.07 2.27 2.14 0.72 2.36 6.59 3.95 -34.97%
DY 2.11 0.00 2.88 0.00 2.35 0.00 5.77 -48.83%
P/NAPS 1.28 1.26 1.28 1.19 1.08 0.91 1.42 -6.67%

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