[CHINTEK] YoY Annualized Quarter Result on 28-Feb-2009 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -33.31%
YoY- -56.74%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 121,380 119,852 105,248 107,648 132,984 73,302 71,292 9.26%
PBT 64,550 75,060 62,602 47,116 100,338 38,152 29,646 13.83%
Tax -15,586 -15,098 -13,522 -12,950 -21,352 -10,048 -8,046 11.63%
NP 48,964 59,962 49,080 34,166 78,986 28,104 21,600 14.59%
-
NP to SH 48,964 59,962 49,080 34,166 78,986 28,104 21,600 14.59%
-
Tax Rate 24.15% 20.11% 21.60% 27.49% 21.28% 26.34% 27.14% -
Total Cost 72,416 59,890 56,168 73,482 53,998 45,198 49,692 6.47%
-
Net Worth 604,741 572,763 542,693 499,700 475,048 446,776 438,207 5.51%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 29,232 32,885 29,236 25,578 45,677 - - -
Div Payout % 59.70% 54.84% 59.57% 74.87% 57.83% - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 604,741 572,763 542,693 499,700 475,048 446,776 438,207 5.51%
NOSH 91,350 91,349 91,362 91,352 91,355 91,365 91,293 0.01%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 40.34% 50.03% 46.63% 31.74% 59.40% 38.34% 30.30% -
ROE 8.10% 10.47% 9.04% 6.84% 16.63% 6.29% 4.93% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 132.87 131.20 115.20 117.84 145.57 80.23 78.09 9.25%
EPS 53.60 65.64 53.72 37.40 86.46 30.76 23.66 14.58%
DPS 32.00 36.00 32.00 28.00 50.00 0.00 0.00 -
NAPS 6.62 6.27 5.94 5.47 5.20 4.89 4.80 5.49%
Adjusted Per Share Value based on latest NOSH - 91,367
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 132.85 131.18 115.20 117.82 145.56 80.23 78.03 9.26%
EPS 53.59 65.63 53.72 37.40 86.45 30.76 23.64 14.60%
DPS 32.00 35.99 32.00 28.00 50.00 0.00 0.00 -
NAPS 6.6191 6.2691 5.94 5.4694 5.1996 4.8901 4.7963 5.51%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 9.00 8.70 7.54 6.10 7.80 5.70 5.05 -
P/RPS 6.77 6.63 6.55 5.18 5.36 7.10 6.47 0.75%
P/EPS 16.79 13.25 14.04 16.31 9.02 18.53 21.34 -3.91%
EY 5.96 7.54 7.12 6.13 11.08 5.40 4.69 4.07%
DY 3.56 4.14 4.24 4.59 6.41 0.00 0.00 -
P/NAPS 1.36 1.39 1.27 1.12 1.50 1.17 1.05 4.40%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 27/04/12 29/04/11 29/04/10 23/04/09 25/04/08 27/04/07 10/04/06 -
Price 9.00 8.48 7.70 6.50 7.55 6.10 5.05 -
P/RPS 6.77 6.46 6.68 5.52 5.19 7.60 6.47 0.75%
P/EPS 16.79 12.92 14.33 17.38 8.73 19.83 21.34 -3.91%
EY 5.96 7.74 6.98 5.75 11.45 5.04 4.69 4.07%
DY 3.56 4.25 4.16 4.31 6.62 0.00 0.00 -
P/NAPS 1.36 1.35 1.30 1.19 1.45 1.25 1.05 4.40%

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