[CHINTEK] QoQ TTM Result on 30-Nov-2005 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- -17.3%
YoY- -18.38%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 83,189 80,360 80,974 89,578 94,969 102,151 101,099 -12.15%
PBT 32,735 33,729 33,822 40,754 48,686 51,729 52,532 -26.98%
Tax -10,239 -10,028 -9,806 -12,091 -14,029 -15,373 -15,435 -23.88%
NP 22,496 23,701 24,016 28,663 34,657 36,356 37,097 -28.29%
-
NP to SH 22,496 23,701 24,016 28,663 34,657 36,356 37,097 -28.29%
-
Tax Rate 31.28% 29.73% 28.99% 29.67% 28.82% 29.72% 29.38% -
Total Cost 60,693 56,659 56,958 60,915 60,312 65,795 64,002 -3.46%
-
Net Worth 438,603 435,856 438,478 437,875 423,218 433,605 431,339 1.11%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 27,389 27,389 29,943 29,943 29,771 29,771 29,628 -5.09%
Div Payout % 121.75% 115.56% 124.68% 104.47% 85.90% 81.89% 79.87% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 438,603 435,856 438,478 437,875 423,218 433,605 431,339 1.11%
NOSH 91,375 91,374 91,349 91,224 90,625 90,334 90,238 0.83%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 27.04% 29.49% 29.66% 32.00% 36.49% 35.59% 36.69% -
ROE 5.13% 5.44% 5.48% 6.55% 8.19% 8.38% 8.60% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 91.04 87.95 88.64 98.20 104.79 113.08 112.04 -12.88%
EPS 24.62 25.94 26.29 31.42 38.24 40.25 41.11 -28.88%
DPS 30.00 30.00 33.00 33.00 33.00 33.00 33.00 -6.14%
NAPS 4.80 4.77 4.80 4.80 4.67 4.80 4.78 0.27%
Adjusted Per Share Value based on latest NOSH - 91,224
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 91.05 87.96 88.63 98.05 103.95 111.81 110.66 -12.16%
EPS 24.62 25.94 26.29 31.37 37.93 39.79 40.60 -28.29%
DPS 29.98 29.98 32.77 32.77 32.59 32.59 32.43 -5.08%
NAPS 4.8007 4.7706 4.7993 4.7927 4.6323 4.746 4.7212 1.11%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 5.40 5.30 5.05 4.98 4.98 4.82 4.86 -
P/RPS 5.93 6.03 5.70 5.07 4.75 4.26 4.34 23.06%
P/EPS 21.93 20.43 19.21 15.85 13.02 11.98 11.82 50.81%
EY 4.56 4.89 5.21 6.31 7.68 8.35 8.46 -33.69%
DY 5.56 5.66 6.53 6.63 6.63 6.85 6.79 -12.44%
P/NAPS 1.13 1.11 1.05 1.04 1.07 1.00 1.02 7.04%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/10/06 27/07/06 10/04/06 26/01/06 28/10/05 28/07/05 27/04/05 -
Price 5.60 5.30 5.05 5.05 5.00 5.00 4.90 -
P/RPS 6.15 6.03 5.70 5.14 4.77 4.42 4.37 25.50%
P/EPS 22.75 20.43 19.21 16.07 13.07 12.42 11.92 53.68%
EY 4.40 4.89 5.21 6.22 7.65 8.05 8.39 -34.89%
DY 5.36 5.66 6.53 6.53 6.60 6.60 6.73 -14.04%
P/NAPS 1.17 1.11 1.05 1.05 1.07 1.04 1.03 8.84%

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