[CHINTEK] QoQ TTM Result on 30-Nov-2006 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

26-Jan-2007

Admission Sponsor

Sponsor

Financial Year

31-Aug-2007

Quarter

30-Nov-2006 [#1]

Profit Trend

QoQ- 12.61%

YoY- -11.62%

Quarter Report

First Quarter - 30 November 2006.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
TTM Result
Revenue	91,021	86,834	84,194	84,130	83,189	80,360	80,974	8.08%
YoY %	4.82%	3.14%	0.08%	1.13%	3.52%	-0.76%	-	-
Horiz. %	112.41%	107.24%	103.98%	103.90%	102.74%	99.24%	100.00%	-
PBT	53,052	41,695	36,988	36,260	32,735	33,729	33,822	34.88%
YoY %	27.24%	12.73%	2.01%	10.77%	-2.95%	-0.27%	-	-
Horiz. %	156.86%	123.28%	109.36%	107.21%	96.79%	99.73%	100.00%	-
Tax	-12,388	-11,622	-11,240	-10,927	-10,239	-10,028	-9,806	16.81%
YoY %	-6.59%	-3.40%	-2.86%	-6.72%	-2.10%	-2.26%	-	-
Horiz. %	126.33%	118.52%	114.62%	111.43%	104.42%	102.26%	100.00%	-
NP	40,664	30,073	25,748	25,333	22,496	23,701	24,016	41.92%
YoY %	35.22%	16.80%	1.64%	12.61%	-5.08%	-1.31%	-	-
Horiz. %	169.32%	125.22%	107.21%	105.48%	93.67%	98.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,664	30,073	25,748	25,333	22,496	23,701	24,016	41.92%
YoY %	35.22%	16.80%	1.64%	12.61%	-5.08%	-1.31%	-	-
Horiz. %	169.32%	125.22%	107.21%	105.48%	93.67%	98.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.35%	27.87%	30.39%	30.14%	31.28%	29.73%	28.99%	-
YoY %	-16.22%	-8.29%	0.83%	-3.64%	5.21%	2.55%	-	-
Horiz. %	80.55%	96.14%	104.83%	103.97%	107.90%	102.55%	100.00%	-
Total Cost	50,357	56,761	58,446	58,797	60,693	56,659	56,958	-7.86%
YoY %	-11.28%	-2.88%	-0.60%	-3.12%	7.12%	-0.52%	-	-
Horiz. %	88.41%	99.65%	102.61%	103.23%	106.56%	99.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	459,636	456,990	446,975	448,438	438,603	435,856	438,478	3.18%
YoY %	0.58%	2.24%	-0.33%	2.24%	0.63%	-0.60%	-	-
Horiz. %	104.83%	104.22%	101.94%	102.27%	100.03%	99.40%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Dividend
Div	33,807	33,807	27,405	27,405	27,389	27,389	29,943	8.40%
YoY %	0.00%	23.36%	0.00%	0.06%	0.00%	-8.53%	-	-
Horiz. %	112.90%	112.90%	91.52%	91.52%	91.47%	91.47%	100.00%	-
Div Payout %	83.14%	112.42%	106.44%	108.18%	121.75%	115.56%	124.68%	-
YoY %	-26.05%	5.62%	-1.61%	-11.15%	5.36%	-7.31%	-	-
Horiz. %	66.68%	90.17%	85.37%	86.77%	97.65%	92.69%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Equity
Net Worth	459,636	456,990	446,975	448,438	438,603	435,856	438,478	3.18%
YoY %	0.58%	2.24%	-0.33%	2.24%	0.63%	-0.60%	-	-
Horiz. %	104.83%	104.22%	101.94%	102.27%	100.03%	99.40%	100.00%	-
NOSH	91,379	91,398	91,406	91,331	91,375	91,374	91,349	0.02%
YoY %	-0.02%	-0.01%	0.08%	-0.05%	0.00%	0.03%	-	-
Horiz. %	100.03%	100.05%	100.06%	99.98%	100.03%	100.03%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Ratio Analysis
NP Margin	44.68%	34.63%	30.58%	30.11%	27.04%	29.49%	29.66%	-
YoY %	29.02%	13.24%	1.56%	11.35%	-8.31%	-0.57%	-	-
Horiz. %	150.64%	116.76%	103.10%	101.52%	91.17%	99.43%	100.00%	-
ROE	8.85%	6.58%	5.76%	5.65%	5.13%	5.44%	5.48%	-
YoY %	34.50%	14.24%	1.95%	10.14%	-5.70%	-0.73%	-	-
Horiz. %	161.50%	120.07%	105.11%	103.10%	93.61%	99.27%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Per Share
RPS	99.61	95.01	92.11	92.11	91.04	87.95	88.64	8.06%
YoY %	4.84%	3.15%	0.00%	1.18%	3.51%	-0.78%	-	-
Horiz. %	112.38%	107.19%	103.91%	103.91%	102.71%	99.22%	100.00%	-
EPS	44.50	32.90	28.17	27.74	24.62	25.94	26.29	41.89%
YoY %	35.26%	16.79%	1.55%	12.67%	-5.09%	-1.33%	-	-
Horiz. %	169.27%	125.14%	107.15%	105.52%	93.65%	98.67%	100.00%	-
DPS	37.00	37.00	30.00	30.00	30.00	30.00	33.00	7.90%
YoY %	0.00%	23.33%	0.00%	0.00%	0.00%	-9.09%	-	-
Horiz. %	112.12%	112.12%	90.91%	90.91%	90.91%	90.91%	100.00%	-
NAPS	5.03	5.00	4.89	4.91	4.80	4.77	4.80	3.16%
YoY %	0.60%	2.25%	-0.41%	2.29%	0.63%	-0.63%	-	-
Horiz. %	104.79%	104.17%	101.88%	102.29%	100.00%	99.37%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Adjusted Per Share Value based on latest NOSH - 91,331
RPS	99.63	95.04	92.15	92.08	91.05	87.96	88.63	8.08%
YoY %	4.83%	3.14%	0.08%	1.13%	3.51%	-0.76%	-	-
Horiz. %	112.41%	107.23%	103.97%	103.89%	102.73%	99.24%	100.00%	-
EPS	44.51	32.92	28.18	27.73	24.62	25.94	26.29	41.91%
YoY %	35.21%	16.82%	1.62%	12.63%	-5.09%	-1.33%	-	-
Horiz. %	169.30%	125.22%	107.19%	105.48%	93.65%	98.67%	100.00%	-
DPS	37.00	37.00	30.00	30.00	29.98	29.98	32.77	8.40%
YoY %	0.00%	23.33%	0.00%	0.07%	0.00%	-8.51%	-	-
Horiz. %	112.91%	112.91%	91.55%	91.55%	91.49%	91.49%	100.00%	-
NAPS	5.0309	5.0019	4.8923	4.9083	4.8007	4.7706	4.7993	3.18%
YoY %	0.58%	2.24%	-0.33%	2.24%	0.63%	-0.60%	-	-
Horiz. %	104.83%	104.22%	101.94%	102.27%	100.03%	99.40%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/08/07	31/05/07	28/02/07	30/11/06	30/08/06	31/05/06	28/02/06	-
Price	5.60	6.00	5.70	5.45	5.40	5.30	5.05	-
P/RPS	5.62	6.32	6.19	5.92	5.93	6.03	5.70	-0.93%
YoY %	-11.08%	2.10%	4.56%	-0.17%	-1.66%	5.79%	-	-
Horiz. %	98.60%	110.88%	108.60%	103.86%	104.04%	105.79%	100.00%	-
P/EPS	12.58	18.24	20.24	19.65	21.93	20.43	19.21	-24.53%
YoY %	-31.03%	-9.88%	3.00%	-10.40%	7.34%	6.35%	-	-
Horiz. %	65.49%	94.95%	105.36%	102.29%	114.16%	106.35%	100.00%	-
EY	7.95	5.48	4.94	5.09	4.56	4.89	5.21	32.43%
YoY %	45.07%	10.93%	-2.95%	11.62%	-6.75%	-6.14%	-	-
Horiz. %	152.59%	105.18%	94.82%	97.70%	87.52%	93.86%	100.00%	-
DY	6.61	6.17	5.26	5.50	5.56	5.66	6.53	0.81%
YoY %	7.13%	17.30%	-4.36%	-1.08%	-1.77%	-13.32%	-	-
Horiz. %	101.23%	94.49%	80.55%	84.23%	85.15%	86.68%	100.00%	-
P/NAPS	1.11	1.20	1.17	1.11	1.13	1.11	1.05	3.76%
YoY %	-7.50%	2.56%	5.41%	-1.77%	1.80%	5.71%	-	-
Horiz. %	105.71%	114.29%	111.43%	105.71%	107.62%	105.71%	100.00%	-

	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	CAGR
Price Multiplier on Announcement Date
Date	30/10/07	27/07/07	27/04/07	26/01/07	31/10/06	27/07/06	10/04/06	-
Price	6.10	5.90	6.10	5.60	5.60	5.30	5.05	-
P/RPS	6.12	6.21	6.62	6.08	6.15	6.03	5.70	4.84%
YoY %	-1.45%	-6.19%	8.88%	-1.14%	1.99%	5.79%	-	-
Horiz. %	107.37%	108.95%	116.14%	106.67%	107.89%	105.79%	100.00%	-
P/EPS	13.71	17.93	21.66	20.19	22.75	20.43	19.21	-20.08%
YoY %	-23.54%	-17.22%	7.28%	-11.25%	11.36%	6.35%	-	-
Horiz. %	71.37%	93.34%	112.75%	105.10%	118.43%	106.35%	100.00%	-
EY	7.30	5.58	4.62	4.95	4.40	4.89	5.21	25.13%
YoY %	30.82%	20.78%	-6.67%	12.50%	-10.02%	-6.14%	-	-
Horiz. %	140.12%	107.10%	88.68%	95.01%	84.45%	93.86%	100.00%	-
DY	6.07	6.27	4.92	5.36	5.36	5.66	6.53	-4.74%
YoY %	-3.19%	27.44%	-8.21%	0.00%	-5.30%	-13.32%	-	-
Horiz. %	92.96%	96.02%	75.34%	82.08%	82.08%	86.68%	100.00%	-
P/NAPS	1.21	1.18	1.25	1.14	1.17	1.11	1.05	9.88%
YoY %	2.54%	-5.60%	9.65%	-2.56%	5.41%	5.71%	-	-
Horiz. %	115.24%	112.38%	119.05%	108.57%	111.43%	105.71%	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