[CHINTEK] QoQ Quarter Result on 30-Nov-2005 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- -14.34%
YoY- -55.31%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 23,704 23,839 16,676 18,970 20,875 24,453 25,280 -4.18%
PBT 7,193 10,719 7,710 7,113 8,187 10,812 14,642 -37.65%
Tax -2,743 -3,473 -1,754 -2,269 -2,532 -3,251 -4,039 -22.68%
NP 4,450 7,246 5,956 4,844 5,655 7,561 10,603 -43.85%
-
NP to SH 4,450 7,246 5,956 4,844 5,655 7,561 10,603 -43.85%
-
Tax Rate 38.13% 32.40% 22.75% 31.90% 30.93% 30.07% 27.59% -
Total Cost 19,254 16,593 10,720 14,126 15,220 16,892 14,677 19.77%
-
Net Worth 438,603 435,856 438,478 437,875 423,218 433,605 431,339 1.11%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - 13,706 - 13,683 - 16,260 - -
Div Payout % - 189.16% - 282.49% - 215.05% - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 438,603 435,856 438,478 437,875 423,218 433,605 431,339 1.11%
NOSH 91,375 91,374 91,349 91,224 90,625 90,334 90,238 0.83%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 18.77% 30.40% 35.72% 25.54% 27.09% 30.92% 41.94% -
ROE 1.01% 1.66% 1.36% 1.11% 1.34% 1.74% 2.46% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 25.94 26.09 18.26 20.79 23.03 27.07 28.01 -4.97%
EPS 4.87 7.93 6.52 5.31 6.24 8.37 11.75 -44.32%
DPS 0.00 15.00 0.00 15.00 0.00 18.00 0.00 -
NAPS 4.80 4.77 4.80 4.80 4.67 4.80 4.78 0.27%
Adjusted Per Share Value based on latest NOSH - 91,224
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 25.94 26.09 18.25 20.76 22.85 26.76 27.67 -4.20%
EPS 4.87 7.93 6.52 5.30 6.19 8.28 11.61 -43.87%
DPS 0.00 15.00 0.00 14.98 0.00 17.80 0.00 -
NAPS 4.8007 4.7706 4.7993 4.7927 4.6323 4.746 4.7212 1.11%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 5.40 5.30 5.05 4.98 4.98 4.82 4.86 -
P/RPS 20.82 20.31 27.66 23.95 21.62 17.81 17.35 12.88%
P/EPS 110.88 66.83 77.45 93.79 79.81 57.59 41.36 92.63%
EY 0.90 1.50 1.29 1.07 1.25 1.74 2.42 -48.19%
DY 0.00 2.83 0.00 3.01 0.00 3.73 0.00 -
P/NAPS 1.13 1.11 1.05 1.04 1.07 1.00 1.02 7.04%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/10/06 27/07/06 10/04/06 26/01/06 28/10/05 28/07/05 27/04/05 -
Price 5.60 5.30 5.05 5.05 5.00 5.00 4.90 -
P/RPS 21.59 20.31 27.66 24.28 21.71 18.47 17.49 15.02%
P/EPS 114.99 66.83 77.45 95.10 80.13 59.74 41.70 96.28%
EY 0.87 1.50 1.29 1.05 1.25 1.67 2.40 -49.06%
DY 0.00 2.83 0.00 2.97 0.00 3.60 0.00 -
P/NAPS 1.17 1.11 1.05 1.05 1.07 1.04 1.03 8.84%

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