[CHINTEK] YoY Annualized Quarter Result on 31-Aug-2007 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- 19.03%
YoY- 80.76%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 111,443 112,266 165,299 91,021 83,189 94,969 97,104 2.32%
PBT 60,573 59,526 123,805 53,052 32,735 48,720 50,149 3.19%
Tax -13,693 -13,211 -26,084 -12,388 -10,239 -14,029 -14,770 -1.25%
NP 46,880 46,315 97,721 40,664 22,496 34,691 35,379 4.80%
-
NP to SH 46,880 46,315 97,721 40,664 22,496 34,691 35,379 4.80%
-
Tax Rate 22.61% 22.19% 21.07% 23.35% 31.28% 28.80% 29.45% -
Total Cost 64,563 65,951 67,578 50,357 60,693 60,278 61,725 0.75%
-
Net Worth 535,405 523,544 502,492 459,537 438,233 421,893 416,141 4.28%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 36,546 31,979 63,953 - - 29,812 27,742 4.69%
Div Payout % 77.96% 69.05% 65.45% - - 85.94% 78.42% -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 535,405 523,544 502,492 459,537 438,233 421,893 416,141 4.28%
NOSH 91,366 91,369 91,362 91,359 91,298 90,341 89,492 0.34%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 42.07% 41.25% 59.12% 44.68% 27.04% 36.53% 36.43% -
ROE 8.76% 8.85% 19.45% 8.85% 5.13% 8.22% 8.50% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 121.97 122.87 180.93 99.63 91.12 105.12 108.50 1.96%
EPS 51.31 50.69 106.96 44.51 24.64 38.40 39.53 4.44%
DPS 40.00 35.00 70.00 0.00 0.00 33.00 31.00 4.33%
NAPS 5.86 5.73 5.50 5.03 4.80 4.67 4.65 3.92%
Adjusted Per Share Value based on latest NOSH - 91,379
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 121.98 122.88 180.93 99.63 91.05 103.95 106.28 2.32%
EPS 51.31 50.69 106.96 44.51 24.62 37.97 38.72 4.80%
DPS 40.00 35.00 70.00 0.00 0.00 32.63 30.37 4.69%
NAPS 5.8602 5.7304 5.50 5.0298 4.7966 4.6178 4.5548 4.28%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 -
Price 8.09 7.20 6.95 5.60 5.40 4.98 4.94 -
P/RPS 6.63 5.86 3.84 5.62 5.93 4.74 4.55 6.47%
P/EPS 15.77 14.20 6.50 12.58 21.92 12.97 12.50 3.94%
EY 6.34 7.04 15.39 7.95 4.56 7.71 8.00 -3.80%
DY 4.94 4.86 10.07 0.00 0.00 6.63 6.28 -3.91%
P/NAPS 1.38 1.26 1.26 1.11 1.13 1.07 1.06 4.49%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 29/10/10 30/10/09 31/10/08 30/10/07 31/10/06 28/10/05 29/10/04 -
Price 8.65 7.20 5.00 6.10 5.60 5.00 4.96 -
P/RPS 7.09 5.86 2.76 6.12 6.15 4.76 4.57 7.59%
P/EPS 16.86 14.20 4.67 13.70 22.73 13.02 12.55 5.04%
EY 5.93 7.04 21.39 7.30 4.40 7.68 7.97 -4.80%
DY 4.62 4.86 14.00 0.00 0.00 6.60 6.25 -4.90%
P/NAPS 1.48 1.26 0.91 1.21 1.17 1.07 1.07 5.55%

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