[CHINTEK] QoQ Quarter Result on 31-Aug-2009 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 4.51%
YoY- -50.35%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 29,620 22,974 29,650 30,070 28,372 21,850 31,974 -4.97%
PBT 14,443 13,152 18,149 18,183 17,785 6,591 16,967 -10.18%
Tax -3,553 -3,010 -3,751 -3,245 -3,491 -2,315 -4,160 -9.98%
NP 10,890 10,142 14,398 14,938 14,294 4,276 12,807 -10.25%
-
NP to SH 10,890 10,142 14,398 14,938 14,294 4,276 12,807 -10.25%
-
Tax Rate 24.60% 22.89% 20.67% 17.85% 19.63% 35.12% 24.52% -
Total Cost 18,730 12,832 15,252 15,132 14,078 17,574 19,167 -1.52%
-
Net Worth 549,981 542,734 541,752 523,515 520,612 499,780 504,241 5.96%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 21,926 - 14,617 - 19,180 - 12,788 43.30%
Div Payout % 201.34% - 101.52% - 134.19% - 99.86% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 549,981 542,734 541,752 523,515 520,612 499,780 504,241 5.96%
NOSH 91,359 91,369 91,357 91,363 91,335 91,367 91,348 0.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 36.77% 44.15% 48.56% 49.68% 50.38% 19.57% 40.05% -
ROE 1.98% 1.87% 2.66% 2.85% 2.75% 0.86% 2.54% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 32.42 25.14 32.45 32.91 31.06 23.91 35.00 -4.98%
EPS 11.92 11.10 15.76 16.35 15.65 4.68 14.02 -10.26%
DPS 24.00 0.00 16.00 0.00 21.00 0.00 14.00 43.28%
NAPS 6.02 5.94 5.93 5.73 5.70 5.47 5.52 5.95%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 32.42 25.15 32.45 32.91 31.05 23.92 35.00 -4.98%
EPS 11.92 11.10 15.76 16.35 15.65 4.68 14.02 -10.26%
DPS 24.00 0.00 16.00 0.00 20.99 0.00 14.00 43.28%
NAPS 6.0197 5.9404 5.9297 5.7301 5.6983 5.4703 5.5191 5.96%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 7.50 7.54 7.40 7.20 6.60 6.10 5.50 -
P/RPS 23.13 29.99 22.80 21.88 21.25 25.51 15.71 29.44%
P/EPS 62.92 67.93 46.95 44.04 42.17 130.34 39.23 37.05%
EY 1.59 1.47 2.13 2.27 2.37 0.77 2.55 -27.03%
DY 3.20 0.00 2.16 0.00 3.18 0.00 2.55 16.35%
P/NAPS 1.25 1.27 1.25 1.26 1.16 1.12 1.00 16.05%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 30/07/10 29/04/10 28/01/10 30/10/09 31/07/09 23/04/09 21/01/09 -
Price 7.91 7.70 7.60 7.20 7.30 6.50 5.95 -
P/RPS 24.40 30.62 23.42 21.88 23.50 27.18 17.00 27.26%
P/EPS 66.36 69.37 48.22 44.04 46.65 138.89 42.44 34.75%
EY 1.51 1.44 2.07 2.27 2.14 0.72 2.36 -25.76%
DY 3.03 0.00 2.11 0.00 2.88 0.00 2.35 18.48%
P/NAPS 1.31 1.30 1.28 1.26 1.28 1.19 1.08 13.74%

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