[CHINTEK] QoQ TTM 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- -17.33%
YoY- 13.93%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 109,942 112,266 132,270 152,631 164,065 165,299 143,116 -16.10%
PBT 60,708 59,526 78,552 97,194 115,979 123,805 105,146 -30.63%
Tax -12,802 -13,211 -17,088 -21,883 -24,882 -26,084 -22,471 -31.25%
NP 47,906 46,315 61,464 75,311 91,097 97,721 82,675 -30.47%
-
NP to SH 47,906 46,315 61,464 75,311 91,097 97,721 82,675 -30.47%
-
Tax Rate 21.09% 22.19% 21.75% 22.51% 21.45% 21.07% 21.37% -
Total Cost 62,036 65,951 70,806 77,320 72,968 67,578 60,441 1.75%
-
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 33,797 31,969 31,969 53,903 53,903 63,953 63,953 -34.60%
Div Payout % 70.55% 69.03% 52.01% 71.57% 59.17% 65.45% 77.36% -
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 43.57% 41.25% 46.47% 49.34% 55.52% 59.12% 57.77% -
ROE 8.84% 8.85% 11.81% 15.07% 18.07% 19.45% 16.51% -
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 120.34 122.88 144.82 167.05 179.60 180.92 156.64 -16.10%
EPS 52.44 50.69 67.29 82.43 99.73 106.95 90.49 -30.46%
DPS 37.00 35.00 35.00 59.00 59.00 70.00 70.00 -34.60%
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 120.34 122.88 144.77 167.06 179.57 180.93 156.65 -16.10%
EPS 52.43 50.69 67.27 82.43 99.71 106.96 90.49 -30.47%
DPS 36.99 34.99 34.99 59.00 59.00 70.00 70.00 -34.61%
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 6.15 5.86 4.56 3.65 3.06 3.84 5.20 11.82%
P/EPS 14.11 14.20 9.81 7.40 5.52 6.50 9.01 34.81%
EY 7.09 7.04 10.20 13.51 18.13 15.39 11.10 -25.81%
DY 5.00 4.86 5.30 9.67 10.73 10.07 8.59 -30.26%
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 6.32 5.86 5.04 3.89 3.31 2.76 4.98 17.20%
P/EPS 14.49 14.20 10.85 7.89 5.97 4.67 8.62 41.33%
EY 6.90 7.04 9.22 12.68 16.76 21.39 11.60 -29.24%
DY 4.87 4.86 4.79 9.08 9.92 14.00 8.97 -33.42%
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