[CHINTEK] YoY Annualized Quarter Result on 30-Nov-2006 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

26-Jan-2007

Admission Sponsor

Sponsor

Financial Year

31-Aug-2007

Quarter

30-Nov-2006 [#1]

Profit Trend

QoQ- 36.58%

YoY- 58.57%

Quarter Report

First Quarter - 30 November 2006.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Annualized Quarter Result
Revenue	118,600	127,896	132,832	79,644	75,880	97,444	95,832	3.61%
YoY %	-7.27%	-3.72%	66.78%	4.96%	-22.13%	1.68%	-	-
Horiz. %	123.76%	133.46%	138.61%	83.11%	79.18%	101.68%	100.00%	-
PBT	72,596	67,868	99,172	42,552	28,452	60,180	60,368	3.11%
YoY %	6.97%	-31.57%	133.06%	49.56%	-52.72%	-0.31%	-	-
Horiz. %	120.26%	112.42%	164.28%	70.49%	47.13%	99.69%	100.00%	-
Tax	-15,004	-16,640	-21,448	-11,828	-9,076	-16,828	-15,980	-1.04%
YoY %	9.83%	22.42%	-81.33%	-30.32%	46.07%	-5.31%	-	-
Horiz. %	93.89%	104.13%	134.22%	74.02%	56.80%	105.31%	100.00%	-
NP	57,592	51,228	77,724	30,724	19,376	43,352	44,388	4.43%
YoY %	12.42%	-34.09%	152.97%	58.57%	-55.31%	-2.33%	-	-
Horiz. %	129.75%	115.41%	175.10%	69.22%	43.65%	97.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,592	51,228	77,724	30,724	19,376	43,352	44,388	4.43%
YoY %	12.42%	-34.09%	152.97%	58.57%	-55.31%	-2.33%	-	-
Horiz. %	129.75%	115.41%	175.10%	69.22%	43.65%	97.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.67%	24.52%	21.63%	27.80%	31.90%	27.96%	26.47%	-
YoY %	-15.70%	13.36%	-22.19%	-12.85%	14.09%	5.63%	-	-
Horiz. %	78.09%	92.63%	81.72%	105.02%	120.51%	105.63%	100.00%	-
Total Cost	61,008	76,668	55,108	48,920	56,504	54,092	51,444	2.87%
YoY %	-20.43%	39.12%	12.65%	-13.42%	4.46%	5.15%	-	-
Horiz. %	118.59%	149.03%	107.12%	95.09%	109.84%	105.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	541,752	504,241	475,954	448,438	437,875	430,556	417,811	4.42%
YoY %	7.44%	5.94%	6.14%	2.41%	1.70%	3.05%	-	-
Horiz. %	129.66%	120.69%	113.92%	107.33%	104.80%	103.05%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Dividend
Div	58,469	51,154	91,354	54,799	54,734	54,044	46,423	3.91%
YoY %	14.30%	-44.00%	66.71%	0.12%	1.28%	16.42%	-	-
Horiz. %	125.95%	110.19%	196.79%	118.04%	117.90%	116.42%	100.00%	-
Div Payout %	101.52%	99.86%	117.54%	178.36%	282.49%	124.66%	104.59%	-
YoY %	1.66%	-15.04%	-34.10%	-36.86%	126.61%	19.19%	-	-
Horiz. %	97.06%	95.48%	112.38%	170.53%	270.09%	119.19%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Equity
Net Worth	541,752	504,241	475,954	448,438	437,875	430,556	417,811	4.42%
YoY %	7.44%	5.94%	6.14%	2.41%	1.70%	3.05%	-	-
Horiz. %	129.66%	120.69%	113.92%	107.33%	104.80%	103.05%	100.00%	-
NOSH	91,357	91,348	91,354	91,331	91,224	90,074	89,275	0.38%
YoY %	0.01%	-0.01%	0.03%	0.12%	1.28%	0.89%	-	-
Horiz. %	102.33%	102.32%	102.33%	102.30%	102.18%	100.89%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Ratio Analysis
NP Margin	48.56%	40.05%	58.51%	38.58%	25.54%	44.49%	46.32%	-
YoY %	21.25%	-31.55%	51.66%	51.06%	-42.59%	-3.95%	-	-
Horiz. %	104.84%	86.46%	126.32%	83.29%	55.14%	96.05%	100.00%	-
ROE	10.63%	10.16%	16.33%	6.85%	4.42%	10.07%	10.62%	-
YoY %	4.63%	-37.78%	138.39%	54.98%	-56.11%	-5.18%	-	-
Horiz. %	100.09%	95.67%	153.77%	64.50%	41.62%	94.82%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Per Share
RPS	129.82	140.01	145.40	87.20	83.18	108.18	107.34	3.21%
YoY %	-7.28%	-3.71%	66.74%	4.83%	-23.11%	0.78%	-	-
Horiz. %	120.94%	130.44%	135.46%	81.24%	77.49%	100.78%	100.00%	-
EPS	63.04	56.08	85.08	33.64	21.24	48.12	49.72	4.03%
YoY %	12.41%	-34.09%	152.91%	58.38%	-55.86%	-3.22%	-	-
Horiz. %	126.79%	112.79%	171.12%	67.66%	42.72%	96.78%	100.00%	-
DPS	64.00	56.00	100.00	60.00	60.00	60.00	52.00	3.51%
YoY %	14.29%	-44.00%	66.67%	0.00%	0.00%	15.38%	-	-
Horiz. %	123.08%	107.69%	192.31%	115.38%	115.38%	115.38%	100.00%	-
NAPS	5.93	5.52	5.21	4.91	4.80	4.78	4.68	4.02%
YoY %	7.43%	5.95%	6.11%	2.29%	0.42%	2.14%	-	-
Horiz. %	126.71%	117.95%	111.32%	104.91%	102.56%	102.14%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 91,331
RPS	129.81	139.99	145.39	87.17	83.05	106.66	104.89	3.61%
YoY %	-7.27%	-3.71%	66.79%	4.96%	-22.14%	1.69%	-	-
Horiz. %	123.76%	133.46%	138.61%	83.11%	79.18%	101.69%	100.00%	-
EPS	63.04	56.07	85.07	33.63	21.21	47.45	48.58	4.43%
YoY %	12.43%	-34.09%	152.96%	58.56%	-55.30%	-2.33%	-	-
Horiz. %	129.77%	115.42%	175.11%	69.23%	43.66%	97.67%	100.00%	-
DPS	64.00	55.99	99.99	59.98	59.91	59.15	50.81	3.91%
YoY %	14.31%	-44.00%	66.71%	0.12%	1.28%	16.41%	-	-
Horiz. %	125.96%	110.19%	196.79%	118.05%	117.91%	116.41%	100.00%	-
NAPS	5.9297	5.5191	5.2095	4.9083	4.7927	4.7126	4.5731	4.42%
YoY %	7.44%	5.94%	6.14%	2.41%	1.70%	3.05%	-	-
Horiz. %	129.66%	120.69%	113.92%	107.33%	104.80%	103.05%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	-
Price	7.40	5.50	6.30	5.45	4.98	5.00	5.20	-
P/RPS	5.70	3.93	4.33	6.25	5.99	4.62	4.84	2.76%
YoY %	45.04%	-9.24%	-30.72%	4.34%	29.65%	-4.55%	-	-
Horiz. %	117.77%	81.20%	89.46%	129.13%	123.76%	95.45%	100.00%	-
P/EPS	11.74	9.81	7.40	16.20	23.45	10.39	10.46	1.94%
YoY %	19.67%	32.57%	-54.32%	-30.92%	125.70%	-0.67%	-	-
Horiz. %	112.24%	93.79%	70.75%	154.88%	224.19%	99.33%	100.00%	-
EY	8.52	10.20	13.50	6.17	4.27	9.63	9.56	-1.89%
YoY %	-16.47%	-24.44%	118.80%	44.50%	-55.66%	0.73%	-	-
Horiz. %	89.12%	106.69%	141.21%	64.54%	44.67%	100.73%	100.00%	-
DY	8.65	10.18	15.87	11.01	12.05	12.00	10.00	-2.38%
YoY %	-15.03%	-35.85%	44.14%	-8.63%	0.42%	20.00%	-	-
Horiz. %	86.50%	101.80%	158.70%	110.10%	120.50%	120.00%	100.00%	-
P/NAPS	1.25	1.00	1.21	1.11	1.04	1.05	1.11	1.99%
YoY %	25.00%	-17.36%	9.01%	6.73%	-0.95%	-5.41%	-	-
Horiz. %	112.61%	90.09%	109.01%	100.00%	93.69%	94.59%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Announcement Date
Date	28/01/10	21/01/09	31/01/08	26/01/07	26/01/06	28/01/05	30/01/04	-
Price	7.60	5.95	7.45	5.60	5.05	5.00	5.25	-
P/RPS	5.85	4.25	5.12	6.42	6.07	4.62	4.89	3.02%
YoY %	37.65%	-16.99%	-20.25%	5.77%	31.39%	-5.52%	-	-
Horiz. %	119.63%	86.91%	104.70%	131.29%	124.13%	94.48%	100.00%	-
P/EPS	12.06	10.61	8.76	16.65	23.78	10.39	10.56	2.23%
YoY %	13.67%	21.12%	-47.39%	-29.98%	128.87%	-1.61%	-	-
Horiz. %	114.20%	100.47%	82.95%	157.67%	225.19%	98.39%	100.00%	-
EY	8.29	9.43	11.42	6.01	4.21	9.63	9.47	-2.19%
YoY %	-12.09%	-17.43%	90.02%	42.76%	-56.28%	1.69%	-	-
Horiz. %	87.54%	99.58%	120.59%	63.46%	44.46%	101.69%	100.00%	-
DY	8.42	9.41	13.42	10.71	11.88	12.00	9.90	-2.66%
YoY %	-10.52%	-29.88%	25.30%	-9.85%	-1.00%	21.21%	-	-
Horiz. %	85.05%	95.05%	135.56%	108.18%	120.00%	121.21%	100.00%	-
P/NAPS	1.28	1.08	1.43	1.14	1.05	1.05	1.12	2.24%
YoY %	18.52%	-24.48%	25.44%	8.57%	0.00%	-6.25%	-	-
Horiz. %	114.29%	96.43%	127.68%	101.79%	93.75%	93.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos