[CHINTEK] QoQ TTM Result on 30-Nov-2008 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -6.78%
YoY- 73.8%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 112,266 132,270 152,631 164,065 165,299 143,116 120,862 -4.78%
PBT 59,526 78,552 97,194 115,979 123,805 105,146 84,145 -20.55%
Tax -13,211 -17,088 -21,883 -24,882 -26,084 -22,471 -18,040 -18.70%
NP 46,315 61,464 75,311 91,097 97,721 82,675 66,105 -21.06%
-
NP to SH 46,315 61,464 75,311 91,097 97,721 82,675 66,105 -21.06%
-
Tax Rate 22.19% 21.75% 22.51% 21.45% 21.07% 21.37% 21.44% -
Total Cost 65,951 70,806 77,320 72,968 67,578 60,441 54,757 13.16%
-
Net Worth 523,515 520,612 499,780 504,241 502,515 500,690 475,056 6.67%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 31,969 31,969 53,903 53,903 63,953 63,953 42,946 -17.81%
Div Payout % 69.03% 52.01% 71.57% 59.17% 65.45% 77.36% 64.97% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 523,515 520,612 499,780 504,241 502,515 500,690 475,056 6.67%
NOSH 91,363 91,335 91,367 91,348 91,366 91,366 91,357 0.00%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 41.25% 46.47% 49.34% 55.52% 59.12% 57.77% 54.69% -
ROE 8.85% 11.81% 15.07% 18.07% 19.45% 16.51% 13.92% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 122.88 144.82 167.05 179.60 180.92 156.64 132.30 -4.79%
EPS 50.69 67.29 82.43 99.73 106.95 90.49 72.36 -21.07%
DPS 35.00 35.00 59.00 59.00 70.00 70.00 47.00 -17.79%
NAPS 5.73 5.70 5.47 5.52 5.50 5.48 5.20 6.66%
Adjusted Per Share Value based on latest NOSH - 91,348
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 122.88 144.77 167.06 179.57 180.93 156.65 132.29 -4.78%
EPS 50.69 67.27 82.43 99.71 106.96 90.49 72.35 -21.06%
DPS 34.99 34.99 59.00 59.00 70.00 70.00 47.01 -17.82%
NAPS 5.7301 5.6983 5.4703 5.5191 5.5002 5.4802 5.1997 6.67%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 7.20 6.60 6.10 5.50 6.95 8.15 7.80 -
P/RPS 5.86 4.56 3.65 3.06 3.84 5.20 5.90 -0.45%
P/EPS 14.20 9.81 7.40 5.52 6.50 9.01 10.78 20.10%
EY 7.04 10.20 13.51 18.13 15.39 11.10 9.28 -16.77%
DY 4.86 5.30 9.67 10.73 10.07 8.59 6.03 -13.36%
P/NAPS 1.26 1.16 1.12 1.00 1.26 1.49 1.50 -10.94%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 30/10/09 31/07/09 23/04/09 21/01/09 31/10/08 31/07/08 25/04/08 -
Price 7.20 7.30 6.50 5.95 5.00 7.80 7.55 -
P/RPS 5.86 5.04 3.89 3.31 2.76 4.98 5.71 1.73%
P/EPS 14.20 10.85 7.89 5.97 4.67 8.62 10.43 22.76%
EY 7.04 9.22 12.68 16.76 21.39 11.60 9.58 -18.52%
DY 4.86 4.79 9.08 9.92 14.00 8.97 6.23 -15.21%
P/NAPS 1.26 1.28 1.19 1.08 0.91 1.42 1.45 -8.91%

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