[CHINTEK] QoQ TTM Result on 31-May-2009 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- -18.39%
YoY- -25.66%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 111,066 109,942 112,266 132,270 152,631 164,065 165,299 -23.34%
PBT 67,269 60,708 59,526 78,552 97,194 115,979 123,805 -33.48%
Tax -13,497 -12,802 -13,211 -17,088 -21,883 -24,882 -26,084 -35.62%
NP 53,772 47,906 46,315 61,464 75,311 91,097 97,721 -32.92%
-
NP to SH 53,772 47,906 46,315 61,464 75,311 91,097 97,721 -32.92%
-
Tax Rate 20.06% 21.09% 22.19% 21.75% 22.51% 21.45% 21.07% -
Total Cost 57,294 62,036 65,951 70,806 77,320 72,968 67,578 -10.44%
-
Net Worth 542,734 541,752 523,515 520,612 499,780 504,241 502,515 5.28%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 33,797 33,797 31,969 31,969 53,903 53,903 63,953 -34.71%
Div Payout % 62.85% 70.55% 69.03% 52.01% 71.57% 59.17% 65.45% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 542,734 541,752 523,515 520,612 499,780 504,241 502,515 5.28%
NOSH 91,369 91,357 91,363 91,335 91,367 91,348 91,366 0.00%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 48.41% 43.57% 41.25% 46.47% 49.34% 55.52% 59.12% -
ROE 9.91% 8.84% 8.85% 11.81% 15.07% 18.07% 19.45% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 121.56 120.34 122.88 144.82 167.05 179.60 180.92 -23.34%
EPS 58.85 52.44 50.69 67.29 82.43 99.73 106.95 -32.92%
DPS 37.00 37.00 35.00 35.00 59.00 59.00 70.00 -34.70%
NAPS 5.94 5.93 5.73 5.70 5.47 5.52 5.50 5.27%
Adjusted Per Share Value based on latest NOSH - 91,335
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 121.57 120.34 122.88 144.77 167.06 179.57 180.93 -23.34%
EPS 58.86 52.43 50.69 67.27 82.43 99.71 106.96 -32.92%
DPS 36.99 36.99 34.99 34.99 59.00 59.00 70.00 -34.71%
NAPS 5.9404 5.9297 5.7301 5.6983 5.4703 5.5191 5.5002 5.28%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 7.54 7.40 7.20 6.60 6.10 5.50 6.95 -
P/RPS 6.20 6.15 5.86 4.56 3.65 3.06 3.84 37.74%
P/EPS 12.81 14.11 14.20 9.81 7.40 5.52 6.50 57.38%
EY 7.81 7.09 7.04 10.20 13.51 18.13 15.39 -36.45%
DY 4.91 5.00 4.86 5.30 9.67 10.73 10.07 -38.13%
P/NAPS 1.27 1.25 1.26 1.16 1.12 1.00 1.26 0.52%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 28/01/10 30/10/09 31/07/09 23/04/09 21/01/09 31/10/08 -
Price 7.70 7.60 7.20 7.30 6.50 5.95 5.00 -
P/RPS 6.33 6.32 5.86 5.04 3.89 3.31 2.76 74.17%
P/EPS 13.08 14.49 14.20 10.85 7.89 5.97 4.67 99.07%
EY 7.64 6.90 7.04 9.22 12.68 16.76 21.39 -49.75%
DY 4.81 4.87 4.86 4.79 9.08 9.92 14.00 -51.04%
P/NAPS 1.30 1.28 1.26 1.28 1.19 1.08 0.91 26.92%

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