[CHINTEK] QoQ TTM Result on 31-Aug-2009 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- -24.65%
YoY- -52.6%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 112,314 111,066 109,942 112,266 132,270 152,631 164,065 -22.34%
PBT 63,927 67,269 60,708 59,526 78,552 97,194 115,979 -32.79%
Tax -13,559 -13,497 -12,802 -13,211 -17,088 -21,883 -24,882 -33.30%
NP 50,368 53,772 47,906 46,315 61,464 75,311 91,097 -32.65%
-
NP to SH 50,368 53,772 47,906 46,315 61,464 75,311 91,097 -32.65%
-
Tax Rate 21.21% 20.06% 21.09% 22.19% 21.75% 22.51% 21.45% -
Total Cost 61,946 57,294 62,036 65,951 70,806 77,320 72,968 -10.35%
-
Net Worth 549,981 542,734 541,752 523,515 520,612 499,780 504,241 5.96%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 36,543 33,797 33,797 31,969 31,969 53,903 53,903 -22.84%
Div Payout % 72.55% 62.85% 70.55% 69.03% 52.01% 71.57% 59.17% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 549,981 542,734 541,752 523,515 520,612 499,780 504,241 5.96%
NOSH 91,359 91,369 91,357 91,363 91,335 91,367 91,348 0.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 44.85% 48.41% 43.57% 41.25% 46.47% 49.34% 55.52% -
ROE 9.16% 9.91% 8.84% 8.85% 11.81% 15.07% 18.07% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 122.94 121.56 120.34 122.88 144.82 167.05 179.60 -22.34%
EPS 55.13 58.85 52.44 50.69 67.29 82.43 99.73 -32.66%
DPS 40.00 37.00 37.00 35.00 35.00 59.00 59.00 -22.84%
NAPS 6.02 5.94 5.93 5.73 5.70 5.47 5.52 5.95%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 122.93 121.57 120.34 122.88 144.77 167.06 179.57 -22.34%
EPS 55.13 58.86 52.43 50.69 67.27 82.43 99.71 -32.65%
DPS 40.00 36.99 36.99 34.99 34.99 59.00 59.00 -22.84%
NAPS 6.0197 5.9404 5.9297 5.7301 5.6983 5.4703 5.5191 5.96%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 7.50 7.54 7.40 7.20 6.60 6.10 5.50 -
P/RPS 6.10 6.20 6.15 5.86 4.56 3.65 3.06 58.46%
P/EPS 13.60 12.81 14.11 14.20 9.81 7.40 5.52 82.51%
EY 7.35 7.81 7.09 7.04 10.20 13.51 18.13 -45.25%
DY 5.33 4.91 5.00 4.86 5.30 9.67 10.73 -37.30%
P/NAPS 1.25 1.27 1.25 1.26 1.16 1.12 1.00 16.05%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 30/07/10 29/04/10 28/01/10 30/10/09 31/07/09 23/04/09 21/01/09 -
Price 7.91 7.70 7.60 7.20 7.30 6.50 5.95 -
P/RPS 6.43 6.33 6.32 5.86 5.04 3.89 3.31 55.75%
P/EPS 14.35 13.08 14.49 14.20 10.85 7.89 5.97 79.53%
EY 6.97 7.64 6.90 7.04 9.22 12.68 16.76 -44.31%
DY 5.06 4.81 4.87 4.86 4.79 9.08 9.92 -36.18%
P/NAPS 1.31 1.30 1.28 1.26 1.28 1.19 1.08 13.74%

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