[CHINTEK] YoY Cumulative Quarter Result on 28-Feb-2010 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 70.44%
YoY- 43.65%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 50,343 60,690 59,926 52,624 53,824 66,492 36,651 5.42%
PBT 17,277 32,275 37,530 31,301 23,558 50,169 19,076 -1.63%
Tax -5,160 -7,793 -7,549 -6,761 -6,475 -10,676 -5,024 0.44%
NP 12,117 24,482 29,981 24,540 17,083 39,493 14,052 -2.43%
-
NP to SH 12,117 24,482 29,981 24,540 17,083 39,493 14,052 -2.43%
-
Tax Rate 29.87% 24.15% 20.11% 21.60% 27.49% 21.28% 26.34% -
Total Cost 38,226 36,208 29,945 28,084 36,741 26,999 22,599 9.14%
-
Net Worth 620,354 604,741 572,763 542,693 499,700 475,048 446,776 5.61%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 11,877 14,616 16,442 14,618 12,789 22,838 - -
Div Payout % 98.02% 59.70% 54.84% 59.57% 74.87% 57.83% - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 620,354 604,741 572,763 542,693 499,700 475,048 446,776 5.61%
NOSH 91,363 91,350 91,349 91,362 91,352 91,355 91,365 -0.00%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 24.07% 40.34% 50.03% 46.63% 31.74% 59.40% 38.34% -
ROE 1.95% 4.05% 5.23% 4.52% 3.42% 8.31% 3.15% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 55.10 66.44 65.60 57.60 58.92 72.78 40.11 5.42%
EPS 13.26 26.80 32.82 26.86 18.70 43.23 15.38 -2.43%
DPS 13.00 16.00 18.00 16.00 14.00 25.00 0.00 -
NAPS 6.79 6.62 6.27 5.94 5.47 5.20 4.89 5.61%
Adjusted Per Share Value based on latest NOSH - 91,369
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 55.10 66.43 65.59 57.60 58.91 72.78 40.12 5.42%
EPS 13.26 26.80 32.82 26.86 18.70 43.23 15.38 -2.43%
DPS 13.00 16.00 18.00 16.00 14.00 25.00 0.00 -
NAPS 6.79 6.6191 6.2691 5.94 5.4694 5.1996 4.8901 5.61%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 8.91 9.00 8.70 7.54 6.10 7.80 5.70 -
P/RPS 16.17 13.55 13.26 13.09 10.35 10.72 14.21 2.17%
P/EPS 67.18 33.58 26.51 28.07 32.62 18.04 37.06 10.41%
EY 1.49 2.98 3.77 3.56 3.07 5.54 2.70 -9.42%
DY 1.46 1.78 2.07 2.12 2.30 3.21 0.00 -
P/NAPS 1.31 1.36 1.39 1.27 1.12 1.50 1.17 1.89%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 29/04/13 27/04/12 29/04/11 29/04/10 23/04/09 25/04/08 27/04/07 -
Price 9.10 9.00 8.48 7.70 6.50 7.55 6.10 -
P/RPS 16.51 13.55 12.93 13.37 11.03 10.37 15.21 1.37%
P/EPS 68.61 33.58 25.84 28.67 34.76 17.46 39.66 9.55%
EY 1.46 2.98 3.87 3.49 2.88 5.73 2.52 -8.68%
DY 1.43 1.78 2.12 2.08 2.15 3.31 0.00 -
P/NAPS 1.34 1.36 1.35 1.30 1.19 1.45 1.25 1.16%

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