[CHINTEK] QoQ TTM Result on 31-May-2008 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- 25.07%
YoY- 174.91%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 152,631 164,065 165,299 143,116 120,862 104,318 91,021 41.19%
PBT 97,194 115,979 123,805 105,146 84,145 67,207 53,052 49.77%
Tax -21,883 -24,882 -26,084 -22,471 -18,040 -14,793 -12,388 46.17%
NP 75,311 91,097 97,721 82,675 66,105 52,414 40,664 50.86%
-
NP to SH 75,311 91,097 97,721 82,675 66,105 52,414 40,664 50.86%
-
Tax Rate 22.51% 21.45% 21.07% 21.37% 21.44% 22.01% 23.35% -
Total Cost 77,320 72,968 67,578 60,441 54,757 51,904 50,357 33.12%
-
Net Worth 499,780 504,241 502,515 500,690 475,056 475,954 459,636 5.74%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 53,903 53,903 63,953 63,953 42,946 42,946 33,807 36.51%
Div Payout % 71.57% 59.17% 65.45% 77.36% 64.97% 81.94% 83.14% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 499,780 504,241 502,515 500,690 475,056 475,954 459,636 5.74%
NOSH 91,367 91,348 91,366 91,366 91,357 91,354 91,379 -0.00%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 49.34% 55.52% 59.12% 57.77% 54.69% 50.24% 44.68% -
ROE 15.07% 18.07% 19.45% 16.51% 13.92% 11.01% 8.85% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 167.05 179.60 180.92 156.64 132.30 114.19 99.61 41.19%
EPS 82.43 99.73 106.95 90.49 72.36 57.37 44.50 50.88%
DPS 59.00 59.00 70.00 70.00 47.00 47.00 37.00 36.52%
NAPS 5.47 5.52 5.50 5.48 5.20 5.21 5.03 5.75%
Adjusted Per Share Value based on latest NOSH - 91,366
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 167.06 179.57 180.93 156.65 132.29 114.18 99.63 41.18%
EPS 82.43 99.71 106.96 90.49 72.35 57.37 44.51 50.86%
DPS 59.00 59.00 70.00 70.00 47.01 47.01 37.00 36.52%
NAPS 5.4703 5.5191 5.5002 5.4802 5.1997 5.2095 5.0309 5.74%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 6.10 5.50 6.95 8.15 7.80 6.30 5.60 -
P/RPS 3.65 3.06 3.84 5.20 5.90 5.52 5.62 -25.02%
P/EPS 7.40 5.52 6.50 9.01 10.78 10.98 12.58 -29.81%
EY 13.51 18.13 15.39 11.10 9.28 9.11 7.95 42.45%
DY 9.67 10.73 10.07 8.59 6.03 7.46 6.61 28.89%
P/NAPS 1.12 1.00 1.26 1.49 1.50 1.21 1.11 0.60%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 23/04/09 21/01/09 31/10/08 31/07/08 25/04/08 31/01/08 30/10/07 -
Price 6.50 5.95 5.00 7.80 7.55 7.45 6.10 -
P/RPS 3.89 3.31 2.76 4.98 5.71 6.52 6.12 -26.09%
P/EPS 7.89 5.97 4.67 8.62 10.43 12.98 13.71 -30.83%
EY 12.68 16.76 21.39 11.60 9.58 7.70 7.30 44.54%
DY 9.08 9.92 14.00 8.97 6.23 6.31 6.07 30.82%
P/NAPS 1.19 1.08 0.91 1.42 1.45 1.43 1.21 -1.10%

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