[CHINTEK] QoQ Quarter Result on 30-Nov-2008 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -57.43%
YoY- -34.09%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 30,070 28,372 21,850 31,974 50,074 48,733 33,284 -6.52%
PBT 18,183 17,785 6,591 16,967 37,209 36,427 25,376 -19.87%
Tax -3,245 -3,491 -2,315 -4,160 -7,122 -8,286 -5,314 -27.95%
NP 14,938 14,294 4,276 12,807 30,087 28,141 20,062 -17.80%
-
NP to SH 14,938 14,294 4,276 12,807 30,087 28,141 20,062 -17.80%
-
Tax Rate 17.85% 19.63% 35.12% 24.52% 19.14% 22.75% 20.94% -
Total Cost 15,132 14,078 17,574 19,167 19,987 20,592 13,222 9.38%
-
Net Worth 523,515 520,612 499,780 504,241 502,515 500,690 475,056 6.67%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - 19,180 - 12,788 - 41,115 - -
Div Payout % - 134.19% - 99.86% - 146.10% - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 523,515 520,612 499,780 504,241 502,515 500,690 475,056 6.67%
NOSH 91,363 91,335 91,367 91,348 91,366 91,366 91,357 0.00%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 49.68% 50.38% 19.57% 40.05% 60.09% 57.75% 60.28% -
ROE 2.85% 2.75% 0.86% 2.54% 5.99% 5.62% 4.22% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 32.91 31.06 23.91 35.00 54.81 53.34 36.43 -6.53%
EPS 16.35 15.65 4.68 14.02 32.93 30.80 21.96 -17.80%
DPS 0.00 21.00 0.00 14.00 0.00 45.00 0.00 -
NAPS 5.73 5.70 5.47 5.52 5.50 5.48 5.20 6.66%
Adjusted Per Share Value based on latest NOSH - 91,348
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 32.91 31.05 23.92 35.00 54.81 53.34 36.43 -6.53%
EPS 16.35 15.65 4.68 14.02 32.93 30.80 21.96 -17.80%
DPS 0.00 20.99 0.00 14.00 0.00 45.00 0.00 -
NAPS 5.7301 5.6983 5.4703 5.5191 5.5002 5.4802 5.1997 6.67%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 7.20 6.60 6.10 5.50 6.95 8.15 7.80 -
P/RPS 21.88 21.25 25.51 15.71 12.68 15.28 21.41 1.45%
P/EPS 44.04 42.17 130.34 39.23 21.11 26.46 35.52 15.36%
EY 2.27 2.37 0.77 2.55 4.74 3.78 2.82 -13.43%
DY 0.00 3.18 0.00 2.55 0.00 5.52 0.00 -
P/NAPS 1.26 1.16 1.12 1.00 1.26 1.49 1.50 -10.94%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 30/10/09 31/07/09 23/04/09 21/01/09 31/10/08 31/07/08 25/04/08 -
Price 7.20 7.30 6.50 5.95 5.00 7.80 7.55 -
P/RPS 21.88 23.50 27.18 17.00 9.12 14.62 20.72 3.68%
P/EPS 44.04 46.65 138.89 42.44 15.18 25.32 34.38 17.89%
EY 2.27 2.14 0.72 2.36 6.59 3.95 2.91 -15.22%
DY 0.00 2.88 0.00 2.35 0.00 5.77 0.00 -
P/NAPS 1.26 1.28 1.19 1.08 0.91 1.42 1.45 -8.91%

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