[CHINTEK] QoQ TTM Result on 30-Nov-2009 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 3.44%
YoY- -47.41%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 111,443 112,314 111,066 109,942 112,266 132,270 152,631 -18.86%
PBT 60,573 63,927 67,269 60,708 59,526 78,552 97,194 -26.97%
Tax -13,693 -13,559 -13,497 -12,802 -13,211 -17,088 -21,883 -26.77%
NP 46,880 50,368 53,772 47,906 46,315 61,464 75,311 -27.03%
-
NP to SH 46,880 50,368 53,772 47,906 46,315 61,464 75,311 -27.03%
-
Tax Rate 22.61% 21.21% 20.06% 21.09% 22.19% 21.75% 22.51% -
Total Cost 64,563 61,946 57,294 62,036 65,951 70,806 77,320 -11.29%
-
Net Worth 535,490 549,981 542,734 541,752 523,515 520,612 499,780 4.69%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 36,543 36,543 33,797 33,797 31,969 31,969 53,903 -22.77%
Div Payout % 77.95% 72.55% 62.85% 70.55% 69.03% 52.01% 71.57% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 535,490 549,981 542,734 541,752 523,515 520,612 499,780 4.69%
NOSH 91,380 91,359 91,369 91,357 91,363 91,335 91,367 0.00%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 42.07% 44.85% 48.41% 43.57% 41.25% 46.47% 49.34% -
ROE 8.75% 9.16% 9.91% 8.84% 8.85% 11.81% 15.07% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 121.95 122.94 121.56 120.34 122.88 144.82 167.05 -18.87%
EPS 51.30 55.13 58.85 52.44 50.69 67.29 82.43 -27.04%
DPS 40.00 40.00 37.00 37.00 35.00 35.00 59.00 -22.77%
NAPS 5.86 6.02 5.94 5.93 5.73 5.70 5.47 4.68%
Adjusted Per Share Value based on latest NOSH - 91,357
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 121.98 122.93 121.57 120.34 122.88 144.77 167.06 -18.86%
EPS 51.31 55.13 58.86 52.43 50.69 67.27 82.43 -27.03%
DPS 40.00 40.00 36.99 36.99 34.99 34.99 59.00 -22.77%
NAPS 5.8611 6.0197 5.9404 5.9297 5.7301 5.6983 5.4703 4.69%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 8.09 7.50 7.54 7.40 7.20 6.60 6.10 -
P/RPS 6.63 6.10 6.20 6.15 5.86 4.56 3.65 48.71%
P/EPS 15.77 13.60 12.81 14.11 14.20 9.81 7.40 65.37%
EY 6.34 7.35 7.81 7.09 7.04 10.20 13.51 -39.52%
DY 4.94 5.33 4.91 5.00 4.86 5.30 9.67 -36.01%
P/NAPS 1.38 1.25 1.27 1.25 1.26 1.16 1.12 14.88%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 29/10/10 30/07/10 29/04/10 28/01/10 30/10/09 31/07/09 23/04/09 -
Price 8.65 7.91 7.70 7.60 7.20 7.30 6.50 -
P/RPS 7.09 6.43 6.33 6.32 5.86 5.04 3.89 49.04%
P/EPS 16.86 14.35 13.08 14.49 14.20 10.85 7.89 65.67%
EY 5.93 6.97 7.64 6.90 7.04 9.22 12.68 -39.66%
DY 4.62 5.06 4.81 4.87 4.86 4.79 9.08 -36.18%
P/NAPS 1.48 1.31 1.30 1.28 1.26 1.28 1.19 15.60%

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