[CHINTEK] QoQ TTM Result on 28-Feb-2007 [#2]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Apr-2007

Admission Sponsor

Sponsor

Financial Year

31-Aug-2007

Quarter

28-Feb-2007 [#2]

Profit Trend

QoQ- 1.64%

YoY- 7.21%

Quarter Report

Second Quarter - 28 February 2007.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
TTM Result
Revenue	104,318	91,021	86,834	84,194	84,130	83,189	80,360	18.98%
YoY %	14.61%	4.82%	3.14%	0.08%	1.13%	3.52%	-	-
Horiz. %	129.81%	113.27%	108.06%	104.77%	104.69%	103.52%	100.00%	-
PBT	67,207	53,052	41,695	36,988	36,260	32,735	33,729	58.27%
YoY %	26.68%	27.24%	12.73%	2.01%	10.77%	-2.95%	-	-
Horiz. %	199.26%	157.29%	123.62%	109.66%	107.50%	97.05%	100.00%	-
Tax	-14,793	-12,388	-11,622	-11,240	-10,927	-10,239	-10,028	29.55%
YoY %	-19.41%	-6.59%	-3.40%	-2.86%	-6.72%	-2.10%	-	-
Horiz. %	147.52%	123.53%	115.90%	112.09%	108.96%	102.10%	100.00%	-
NP	52,414	40,664	30,073	25,748	25,333	22,496	23,701	69.65%
YoY %	28.90%	35.22%	16.80%	1.64%	12.61%	-5.08%	-	-
Horiz. %	221.15%	171.57%	126.88%	108.64%	106.89%	94.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,414	40,664	30,073	25,748	25,333	22,496	23,701	69.65%
YoY %	28.90%	35.22%	16.80%	1.64%	12.61%	-5.08%	-	-
Horiz. %	221.15%	171.57%	126.88%	108.64%	106.89%	94.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.01%	23.35%	27.87%	30.39%	30.14%	31.28%	29.73%	-
YoY %	-5.74%	-16.22%	-8.29%	0.83%	-3.64%	5.21%	-	-
Horiz. %	74.03%	78.54%	93.74%	102.22%	101.38%	105.21%	100.00%	-
Total Cost	51,904	50,357	56,761	58,446	58,797	60,693	56,659	-5.67%
YoY %	3.07%	-11.28%	-2.88%	-0.60%	-3.12%	7.12%	-	-
Horiz. %	91.61%	88.88%	100.18%	103.15%	103.77%	107.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	475,954	459,636	456,990	446,975	448,438	438,603	435,856	6.03%
YoY %	3.55%	0.58%	2.24%	-0.33%	2.24%	0.63%	-	-
Horiz. %	109.20%	105.46%	104.85%	102.55%	102.89%	100.63%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Dividend
Div	42,946	33,807	33,807	27,405	27,405	27,389	27,389	34.93%
YoY %	27.03%	0.00%	23.36%	0.00%	0.06%	0.00%	-	-
Horiz. %	156.80%	123.43%	123.43%	100.06%	100.06%	100.00%	100.00%	-
Div Payout %	81.94%	83.14%	112.42%	106.44%	108.18%	121.75%	115.56%	-
YoY %	-1.44%	-26.05%	5.62%	-1.61%	-11.15%	5.36%	-	-
Horiz. %	70.91%	71.95%	97.28%	92.11%	93.61%	105.36%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Equity
Net Worth	475,954	459,636	456,990	446,975	448,438	438,603	435,856	6.03%
YoY %	3.55%	0.58%	2.24%	-0.33%	2.24%	0.63%	-	-
Horiz. %	109.20%	105.46%	104.85%	102.55%	102.89%	100.63%	100.00%	-
NOSH	91,354	91,379	91,398	91,406	91,331	91,375	91,374	-0.01%
YoY %	-0.03%	-0.02%	-0.01%	0.08%	-0.05%	0.00%	-	-
Horiz. %	99.98%	100.01%	100.03%	100.04%	99.95%	100.00%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Ratio Analysis
NP Margin	50.24%	44.68%	34.63%	30.58%	30.11%	27.04%	29.49%	-
YoY %	12.44%	29.02%	13.24%	1.56%	11.35%	-8.31%	-	-
Horiz. %	170.36%	151.51%	117.43%	103.70%	102.10%	91.69%	100.00%	-
ROE	11.01%	8.85%	6.58%	5.76%	5.65%	5.13%	5.44%	-
YoY %	24.41%	34.50%	14.24%	1.95%	10.14%	-5.70%	-	-
Horiz. %	202.39%	162.68%	120.96%	105.88%	103.86%	94.30%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Per Share
RPS	114.19	99.61	95.01	92.11	92.11	91.04	87.95	18.99%
YoY %	14.64%	4.84%	3.15%	0.00%	1.18%	3.51%	-	-
Horiz. %	129.84%	113.26%	108.03%	104.73%	104.73%	103.51%	100.00%	-
EPS	57.37	44.50	32.90	28.17	27.74	24.62	25.94	69.66%
YoY %	28.92%	35.26%	16.79%	1.55%	12.67%	-5.09%	-	-
Horiz. %	221.16%	171.55%	126.83%	108.60%	106.94%	94.91%	100.00%	-
DPS	47.00	37.00	37.00	30.00	30.00	30.00	30.00	34.85%
YoY %	27.03%	0.00%	23.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	156.67%	123.33%	123.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.21	5.03	5.00	4.89	4.91	4.80	4.77	6.05%
YoY %	3.58%	0.60%	2.25%	-0.41%	2.29%	0.63%	-	-
Horiz. %	109.22%	105.45%	104.82%	102.52%	102.94%	100.63%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Adjusted Per Share Value based on latest NOSH - 91,406
RPS	114.18	99.63	95.04	92.15	92.08	91.05	87.96	18.97%
YoY %	14.60%	4.83%	3.14%	0.08%	1.13%	3.51%	-	-
Horiz. %	129.81%	113.27%	108.05%	104.76%	104.68%	103.51%	100.00%	-
EPS	57.37	44.51	32.92	28.18	27.73	24.62	25.94	69.66%
YoY %	28.89%	35.21%	16.82%	1.62%	12.63%	-5.09%	-	-
Horiz. %	221.16%	171.59%	126.91%	108.64%	106.90%	94.91%	100.00%	-
DPS	47.01	37.00	37.00	30.00	30.00	29.98	29.98	34.93%
YoY %	27.05%	0.00%	23.33%	0.00%	0.07%	0.00%	-	-
Horiz. %	156.80%	123.42%	123.42%	100.07%	100.07%	100.00%	100.00%	-
NAPS	5.2095	5.0309	5.0019	4.8923	4.9083	4.8007	4.7706	6.03%
YoY %	3.55%	0.58%	2.24%	-0.33%	2.24%	0.63%	-	-
Horiz. %	109.20%	105.46%	104.85%	102.55%	102.89%	100.63%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	30/08/06	31/05/06	-
Price	6.30	5.60	6.00	5.70	5.45	5.40	5.30	-
P/RPS	5.52	5.62	6.32	6.19	5.92	5.93	6.03	-5.71%
YoY %	-1.78%	-11.08%	2.10%	4.56%	-0.17%	-1.66%	-	-
Horiz. %	91.54%	93.20%	104.81%	102.65%	98.18%	98.34%	100.00%	-
P/EPS	10.98	12.58	18.24	20.24	19.65	21.93	20.43	-33.87%
YoY %	-12.72%	-31.03%	-9.88%	3.00%	-10.40%	7.34%	-	-
Horiz. %	53.74%	61.58%	89.28%	99.07%	96.18%	107.34%	100.00%	-
EY	9.11	7.95	5.48	4.94	5.09	4.56	4.89	51.34%
YoY %	14.59%	45.07%	10.93%	-2.95%	11.62%	-6.75%	-	-
Horiz. %	186.30%	162.58%	112.07%	101.02%	104.09%	93.25%	100.00%	-
DY	7.46	6.61	6.17	5.26	5.50	5.56	5.66	20.19%
YoY %	12.86%	7.13%	17.30%	-4.36%	-1.08%	-1.77%	-	-
Horiz. %	131.80%	116.78%	109.01%	92.93%	97.17%	98.23%	100.00%	-
P/NAPS	1.21	1.11	1.20	1.17	1.11	1.13	1.11	5.91%
YoY %	9.01%	-7.50%	2.56%	5.41%	-1.77%	1.80%	-	-
Horiz. %	109.01%	100.00%	108.11%	105.41%	100.00%	101.80%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Price Multiplier on Announcement Date
Date	31/01/08	30/10/07	27/07/07	27/04/07	26/01/07	31/10/06	27/07/06	-
Price	7.45	6.10	5.90	6.10	5.60	5.60	5.30	-
P/RPS	6.52	6.12	6.21	6.62	6.08	6.15	6.03	5.34%
YoY %	6.54%	-1.45%	-6.19%	8.88%	-1.14%	1.99%	-	-
Horiz. %	108.13%	101.49%	102.99%	109.78%	100.83%	101.99%	100.00%	-
P/EPS	12.98	13.71	17.93	21.66	20.19	22.75	20.43	-26.07%
YoY %	-5.32%	-23.54%	-17.22%	7.28%	-11.25%	11.36%	-	-
Horiz. %	63.53%	67.11%	87.76%	106.02%	98.83%	111.36%	100.00%	-
EY	7.70	7.30	5.58	4.62	4.95	4.40	4.89	35.31%
YoY %	5.48%	30.82%	20.78%	-6.67%	12.50%	-10.02%	-	-
Horiz. %	157.46%	149.28%	114.11%	94.48%	101.23%	89.98%	100.00%	-
DY	6.31	6.07	6.27	4.92	5.36	5.36	5.66	7.50%
YoY %	3.95%	-3.19%	27.44%	-8.21%	0.00%	-5.30%	-	-
Horiz. %	111.48%	107.24%	110.78%	86.93%	94.70%	94.70%	100.00%	-
P/NAPS	1.43	1.21	1.18	1.25	1.14	1.17	1.11	18.37%
YoY %	18.18%	2.54%	-5.60%	9.65%	-2.56%	5.41%	-	-
Horiz. %	128.83%	109.01%	106.31%	112.61%	102.70%	105.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos