[CHINTEK] QoQ TTM Result on 29-Feb-2008 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- 26.12%
YoY- 156.74%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 164,065 165,299 143,116 120,862 104,318 91,021 86,834 52.65%
PBT 115,979 123,805 105,146 84,145 67,207 53,052 41,695 97.41%
Tax -24,882 -26,084 -22,471 -18,040 -14,793 -12,388 -11,622 65.88%
NP 91,097 97,721 82,675 66,105 52,414 40,664 30,073 108.93%
-
NP to SH 91,097 97,721 82,675 66,105 52,414 40,664 30,073 108.93%
-
Tax Rate 21.45% 21.07% 21.37% 21.44% 22.01% 23.35% 27.87% -
Total Cost 72,968 67,578 60,441 54,757 51,904 50,357 56,761 18.17%
-
Net Worth 504,241 502,515 500,690 475,056 475,954 459,636 456,990 6.76%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 53,903 63,953 63,953 42,946 42,946 33,807 33,807 36.36%
Div Payout % 59.17% 65.45% 77.36% 64.97% 81.94% 83.14% 112.42% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 504,241 502,515 500,690 475,056 475,954 459,636 456,990 6.76%
NOSH 91,348 91,366 91,366 91,357 91,354 91,379 91,398 -0.03%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 55.52% 59.12% 57.77% 54.69% 50.24% 44.68% 34.63% -
ROE 18.07% 19.45% 16.51% 13.92% 11.01% 8.85% 6.58% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 179.60 180.92 156.64 132.30 114.19 99.61 95.01 52.70%
EPS 99.73 106.95 90.49 72.36 57.37 44.50 32.90 109.03%
DPS 59.00 70.00 70.00 47.00 47.00 37.00 37.00 36.37%
NAPS 5.52 5.50 5.48 5.20 5.21 5.03 5.00 6.79%
Adjusted Per Share Value based on latest NOSH - 91,357
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 179.57 180.93 156.65 132.29 114.18 99.63 95.04 52.65%
EPS 99.71 106.96 90.49 72.35 57.37 44.51 32.92 108.91%
DPS 59.00 70.00 70.00 47.01 47.01 37.00 37.00 36.37%
NAPS 5.5191 5.5002 5.4802 5.1997 5.2095 5.0309 5.0019 6.76%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 5.50 6.95 8.15 7.80 6.30 5.60 6.00 -
P/RPS 3.06 3.84 5.20 5.90 5.52 5.62 6.32 -38.25%
P/EPS 5.52 6.50 9.01 10.78 10.98 12.58 18.24 -54.82%
EY 18.13 15.39 11.10 9.28 9.11 7.95 5.48 121.54%
DY 10.73 10.07 8.59 6.03 7.46 6.61 6.17 44.46%
P/NAPS 1.00 1.26 1.49 1.50 1.21 1.11 1.20 -11.41%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 31/10/08 31/07/08 25/04/08 31/01/08 30/10/07 27/07/07 -
Price 5.95 5.00 7.80 7.55 7.45 6.10 5.90 -
P/RPS 3.31 2.76 4.98 5.71 6.52 6.12 6.21 -34.18%
P/EPS 5.97 4.67 8.62 10.43 12.98 13.71 17.93 -51.86%
EY 16.76 21.39 11.60 9.58 7.70 7.30 5.58 107.75%
DY 9.92 14.00 8.97 6.23 6.31 6.07 6.27 35.66%
P/NAPS 1.08 0.91 1.42 1.45 1.43 1.21 1.18 -5.71%

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