[CHINTEK] YoY Cumulative 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- 33.39%
YoY- -56.74%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 60,690 59,926 52,624 53,824 66,492 36,651 35,646 9.26%
PBT 32,275 37,530 31,301 23,558 50,169 19,076 14,823 13.83%
Tax -7,793 -7,549 -6,761 -6,475 -10,676 -5,024 -4,023 11.63%
NP 24,482 29,981 24,540 17,083 39,493 14,052 10,800 14.59%
-
NP to SH 24,482 29,981 24,540 17,083 39,493 14,052 10,800 14.59%
-
Tax Rate 24.15% 20.11% 21.60% 27.49% 21.28% 26.34% 27.14% -
Total Cost 36,208 29,945 28,084 36,741 26,999 22,599 24,846 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 14,616 16,442 14,618 12,789 22,838 - - -
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 4.05% 5.23% 4.52% 3.42% 8.31% 3.15% 2.46% -
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 66.44 65.60 57.60 58.92 72.78 40.11 39.05 9.25%
EPS 26.80 32.82 26.86 18.70 43.23 15.38 11.83 14.58%
DPS 16.00 18.00 16.00 14.00 25.00 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 66.43 65.59 57.60 58.91 72.78 40.12 39.02 9.26%
EPS 26.80 32.82 26.86 18.70 43.23 15.38 11.82 14.60%
DPS 16.00 18.00 16.00 14.00 25.00 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 13.55 13.26 13.09 10.35 10.72 14.21 12.93 0.78%
P/EPS 33.58 26.51 28.07 32.62 18.04 37.06 42.69 -3.91%
EY 2.98 3.77 3.56 3.07 5.54 2.70 2.34 4.10%
DY 1.78 2.07 2.12 2.30 3.21 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 13.55 12.93 13.37 11.03 10.37 15.21 12.93 0.78%
P/EPS 33.58 25.84 28.67 34.76 17.46 39.66 42.69 -3.91%
EY 2.98 3.87 3.49 2.88 5.73 2.52 2.34 4.10%
DY 1.78 2.12 2.08 2.15 3.31 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