[CHINTEK] YoY Cumulative Quarter Result on 30-Nov-2007 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- -52.22%
YoY- 152.97%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 30,996 29,650 31,974 33,208 19,911 18,970 24,361 4.09%
PBT 20,786 18,149 16,967 24,793 10,638 7,113 15,045 5.53%
Tax -4,633 -3,751 -4,160 -5,362 -2,957 -2,269 -4,207 1.61%
NP 16,153 14,398 12,807 19,431 7,681 4,844 10,838 6.87%
-
NP to SH 16,153 14,398 12,807 19,431 7,681 4,844 10,838 6.87%
-
Tax Rate 22.29% 20.67% 24.52% 21.63% 27.80% 31.90% 27.96% -
Total Cost 14,843 15,252 19,167 13,777 12,230 14,126 13,523 1.56%
-
Net Worth 571,019 541,752 504,241 475,954 448,438 437,875 430,556 4.81%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 16,445 14,617 12,788 22,838 13,699 13,683 13,511 3.32%
Div Payout % 101.81% 101.52% 99.86% 117.54% 178.36% 282.49% 124.66% -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 571,019 541,752 504,241 475,954 448,438 437,875 430,556 4.81%
NOSH 91,363 91,357 91,348 91,354 91,331 91,224 90,074 0.23%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 52.11% 48.56% 40.05% 58.51% 38.58% 25.54% 44.49% -
ROE 2.83% 2.66% 2.54% 4.08% 1.71% 1.11% 2.52% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 33.93 32.45 35.00 36.35 21.80 20.79 27.05 3.84%
EPS 17.68 15.76 14.02 21.27 8.41 5.31 12.03 6.62%
DPS 18.00 16.00 14.00 25.00 15.00 15.00 15.00 3.08%
NAPS 6.25 5.93 5.52 5.21 4.91 4.80 4.78 4.56%
Adjusted Per Share Value based on latest NOSH - 91,354
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 33.93 32.45 35.00 36.35 21.79 20.76 26.66 4.09%
EPS 17.68 15.76 14.02 21.27 8.41 5.30 11.86 6.87%
DPS 18.00 16.00 14.00 25.00 14.99 14.98 14.79 3.32%
NAPS 6.25 5.9297 5.5191 5.2095 4.9083 4.7927 4.7126 4.81%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 8.52 7.40 5.50 6.30 5.45 4.98 5.00 -
P/RPS 25.11 22.80 15.71 17.33 25.00 23.95 18.49 5.23%
P/EPS 48.19 46.95 39.23 29.62 64.80 93.79 41.55 2.50%
EY 2.08 2.13 2.55 3.38 1.54 1.07 2.41 -2.42%
DY 2.11 2.16 2.55 3.97 2.75 3.01 3.00 -5.69%
P/NAPS 1.36 1.25 1.00 1.21 1.11 1.04 1.05 4.40%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 27/01/11 28/01/10 21/01/09 31/01/08 26/01/07 26/01/06 28/01/05 -
Price 8.62 7.60 5.95 7.45 5.60 5.05 5.00 -
P/RPS 25.41 23.42 17.00 20.49 25.69 24.28 18.49 5.43%
P/EPS 48.76 48.22 42.44 35.03 66.59 95.10 41.55 2.70%
EY 2.05 2.07 2.36 2.86 1.50 1.05 2.41 -2.65%
DY 2.09 2.11 2.35 3.36 2.68 2.97 3.00 -5.84%
P/NAPS 1.38 1.28 1.08 1.43 1.14 1.05 1.05 4.65%

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