[CHINTEK] YoY Cumulative Quarter Result on 28-Feb-2007 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 82.94%
YoY- 30.11%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 52,624 53,824 66,492 36,651 35,646 49,641 45,646 2.39%
PBT 31,301 23,558 50,169 19,076 14,823 29,721 27,304 2.30%
Tax -6,761 -6,475 -10,676 -5,024 -4,023 -8,246 -7,581 -1.88%
NP 24,540 17,083 39,493 14,052 10,800 21,475 19,723 3.70%
-
NP to SH 24,540 17,083 39,493 14,052 10,800 21,475 19,723 3.70%
-
Tax Rate 21.60% 27.49% 21.28% 26.34% 27.14% 27.74% 27.77% -
Total Cost 28,084 36,741 26,999 22,599 24,846 28,166 25,923 1.34%
-
Net Worth 542,693 499,700 475,048 446,776 438,207 430,942 415,364 4.55%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 14,618 12,789 22,838 - - 13,523 11,612 3.90%
Div Payout % 59.57% 74.87% 57.83% - - 62.97% 58.88% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 542,693 499,700 475,048 446,776 438,207 430,942 415,364 4.55%
NOSH 91,362 91,352 91,355 91,365 91,293 90,155 89,325 0.37%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 46.63% 31.74% 59.40% 38.34% 30.30% 43.26% 43.21% -
ROE 4.52% 3.42% 8.31% 3.15% 2.46% 4.98% 4.75% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 57.60 58.92 72.78 40.11 39.05 55.06 51.10 2.01%
EPS 26.86 18.70 43.23 15.38 11.83 23.82 22.08 3.31%
DPS 16.00 14.00 25.00 0.00 0.00 15.00 13.00 3.51%
NAPS 5.94 5.47 5.20 4.89 4.80 4.78 4.65 4.16%
Adjusted Per Share Value based on latest NOSH - 91,406
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 57.60 58.91 72.78 40.12 39.02 54.33 49.96 2.39%
EPS 26.86 18.70 43.23 15.38 11.82 23.51 21.59 3.70%
DPS 16.00 14.00 25.00 0.00 0.00 14.80 12.71 3.90%
NAPS 5.94 5.4694 5.1996 4.8901 4.7963 4.7168 4.5463 4.55%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 7.54 6.10 7.80 5.70 5.05 4.86 5.55 -
P/RPS 13.09 10.35 10.72 14.21 12.93 8.83 10.86 3.16%
P/EPS 28.07 32.62 18.04 37.06 42.69 20.40 25.14 1.85%
EY 3.56 3.07 5.54 2.70 2.34 4.90 3.98 -1.84%
DY 2.12 2.30 3.21 0.00 0.00 3.09 2.34 -1.63%
P/NAPS 1.27 1.12 1.50 1.17 1.05 1.02 1.19 1.08%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 29/04/10 23/04/09 25/04/08 27/04/07 10/04/06 27/04/05 26/04/04 -
Price 7.70 6.50 7.55 6.10 5.05 4.90 5.65 -
P/RPS 13.37 11.03 10.37 15.21 12.93 8.90 11.06 3.21%
P/EPS 28.67 34.76 17.46 39.66 42.69 20.57 25.59 1.91%
EY 3.49 2.88 5.73 2.52 2.34 4.86 3.91 -1.87%
DY 2.08 2.15 3.31 0.00 0.00 3.06 2.30 -1.66%
P/NAPS 1.30 1.19 1.45 1.25 1.05 1.03 1.22 1.06%

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