[CHINTEK] YoY Quarter Result on 30-Nov-2005 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

26-Jan-2006

Admission Sponsor

Sponsor

Financial Year

31-Aug-2006

Quarter

30-Nov-2005 [#1]

Profit Trend

QoQ- -14.34%

YoY- -55.31%

Quarter Report

First Quarter 30 November 2005.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Quarter Result
Revenue	31,974	33,208	19,911	18,970	24,361	23,958	23,427	5.31%
YoY %	-3.72%	66.78%	4.96%	-22.13%	1.68%	2.27%	-	-
Horiz. %	136.48%	141.75%	84.99%	80.97%	103.99%	102.27%	100.00%	-
PBT	16,967	24,793	10,638	7,113	15,045	15,092	13,734	3.58%
YoY %	-31.57%	133.06%	49.56%	-52.72%	-0.31%	9.89%	-	-
Horiz. %	123.54%	180.52%	77.46%	51.79%	109.55%	109.89%	100.00%	-
Tax	-4,160	-5,362	-2,957	-2,269	-4,207	-3,995	-4,123	0.14%
YoY %	22.42%	-81.33%	-30.32%	46.07%	-5.31%	3.10%	-	-
Horiz. %	100.90%	130.05%	71.72%	55.03%	102.04%	96.90%	100.00%	-
NP	12,807	19,431	7,681	4,844	10,838	11,097	9,611	4.89%
YoY %	-34.09%	152.97%	58.57%	-55.31%	-2.33%	15.46%	-	-
Horiz. %	133.25%	202.17%	79.92%	50.40%	112.77%	115.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,807	19,431	7,681	4,844	10,838	11,097	9,611	4.89%
YoY %	-34.09%	152.97%	58.57%	-55.31%	-2.33%	15.46%	-	-
Horiz. %	133.25%	202.17%	79.92%	50.40%	112.77%	115.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.52%	21.63%	27.80%	31.90%	27.96%	26.47%	30.02%	-
YoY %	13.36%	-22.19%	-12.85%	14.09%	5.63%	-11.83%	-	-
Horiz. %	81.68%	72.05%	92.60%	106.26%	93.14%	88.17%	100.00%	-
Total Cost	19,167	13,777	12,230	14,126	13,523	12,861	13,816	5.60%
YoY %	39.12%	12.65%	-13.42%	4.46%	5.15%	-6.91%	-	-
Horiz. %	138.73%	99.72%	88.52%	102.24%	97.88%	93.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	504,241	475,954	448,438	437,875	430,556	417,811	394,051	4.19%
YoY %	5.94%	6.14%	2.41%	1.70%	3.05%	6.03%	-	-
Horiz. %	127.96%	120.78%	113.80%	111.12%	109.26%	106.03%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Dividend
Div	12,788	22,838	13,699	13,683	13,511	11,605	9,610	4.87%
YoY %	-44.01%	66.71%	0.12%	1.27%	16.42%	20.76%	-	-
Horiz. %	133.07%	237.65%	142.55%	142.38%	140.59%	120.76%	100.00%	-
Div Payout %	99.86%	117.54%	178.36%	282.49%	124.66%	104.59%	100.00%	-
YoY %	-15.04%	-34.10%	-36.86%	126.61%	19.19%	4.59%	-	-
Horiz. %	99.86%	117.54%	178.36%	282.49%	124.66%	104.59%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Equity
Net Worth	504,241	475,954	448,438	437,875	430,556	417,811	394,051	4.19%
YoY %	5.94%	6.14%	2.41%	1.70%	3.05%	6.03%	-	-
Horiz. %	127.96%	120.78%	113.80%	111.12%	109.26%	106.03%	100.00%	-
NOSH	91,348	91,354	91,331	91,224	90,074	89,275	87,372	0.74%
YoY %	-0.01%	0.03%	0.12%	1.28%	0.89%	2.18%	-	-
Horiz. %	104.55%	104.56%	104.53%	104.41%	103.09%	102.18%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Ratio Analysis
NP Margin	40.05%	58.51%	38.58%	25.54%	44.49%	46.32%	41.03%	-
YoY %	-31.55%	51.66%	51.06%	-42.59%	-3.95%	12.89%	-	-
Horiz. %	97.61%	142.60%	94.03%	62.25%	108.43%	112.89%	100.00%	-
ROE	2.54%	4.08%	1.71%	1.11%	2.52%	2.66%	2.44%	-
YoY %	-37.75%	138.60%	54.05%	-55.95%	-5.26%	9.02%	-	-
Horiz. %	104.10%	167.21%	70.08%	45.49%	103.28%	109.02%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Per Share
RPS	35.00	36.35	21.80	20.79	27.05	26.84	26.81	4.53%
YoY %	-3.71%	66.74%	4.86%	-23.14%	0.78%	0.11%	-	-
Horiz. %	130.55%	135.58%	81.31%	77.55%	100.90%	100.11%	100.00%	-
EPS	14.02	21.27	8.41	5.31	12.03	12.43	11.00	4.12%
YoY %	-34.09%	152.91%	58.38%	-55.86%	-3.22%	13.00%	-	-
Horiz. %	127.45%	193.36%	76.45%	48.27%	109.36%	113.00%	100.00%	-
DPS	14.00	25.00	15.00	15.00	15.00	13.00	11.00	4.09%
YoY %	-44.00%	66.67%	0.00%	0.00%	15.38%	18.18%	-	-
Horiz. %	127.27%	227.27%	136.36%	136.36%	136.36%	118.18%	100.00%	-
NAPS	5.52	5.21	4.91	4.80	4.78	4.68	4.51	3.42%
YoY %	5.95%	6.11%	2.29%	0.42%	2.14%	3.77%	-	-
Horiz. %	122.39%	115.52%	108.87%	106.43%	105.99%	103.77%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Adjusted Per Share Value based on latest NOSH - 91,224
RPS	35.00	36.35	21.79	20.76	26.66	26.22	25.64	5.31%
YoY %	-3.71%	66.82%	4.96%	-22.13%	1.68%	2.26%	-	-
Horiz. %	136.51%	141.77%	84.98%	80.97%	103.98%	102.26%	100.00%	-
EPS	14.02	21.27	8.41	5.30	11.86	12.15	10.52	4.89%
YoY %	-34.09%	152.91%	58.68%	-55.31%	-2.39%	15.49%	-	-
Horiz. %	133.27%	202.19%	79.94%	50.38%	112.74%	115.49%	100.00%	-
DPS	14.00	25.00	14.99	14.98	14.79	12.70	10.52	4.87%
YoY %	-44.00%	66.78%	0.07%	1.28%	16.46%	20.72%	-	-
Horiz. %	133.08%	237.64%	142.49%	142.40%	140.59%	120.72%	100.00%	-
NAPS	5.5191	5.2095	4.9083	4.7927	4.7126	4.5731	4.313	4.19%
YoY %	5.94%	6.14%	2.41%	1.70%	3.05%	6.03%	-	-
Horiz. %	127.96%	120.79%	113.80%	111.12%	109.27%	106.03%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	-
Price	5.50	6.30	5.45	4.98	5.00	5.20	4.86	-
P/RPS	15.71	17.33	25.00	23.95	18.49	19.38	18.13	-2.35%
YoY %	-9.35%	-30.68%	4.38%	29.53%	-4.59%	6.89%	-	-
Horiz. %	86.65%	95.59%	137.89%	132.10%	101.99%	106.89%	100.00%	-
P/EPS	39.23	29.62	64.80	93.79	41.55	41.83	44.18	-1.95%
YoY %	32.44%	-54.29%	-30.91%	125.73%	-0.67%	-5.32%	-	-
Horiz. %	88.80%	67.04%	146.67%	212.29%	94.05%	94.68%	100.00%	-
EY	2.55	3.38	1.54	1.07	2.41	2.39	2.26	2.03%
YoY %	-24.56%	119.48%	43.93%	-55.60%	0.84%	5.75%	-	-
Horiz. %	112.83%	149.56%	68.14%	47.35%	106.64%	105.75%	100.00%	-
DY	2.55	3.97	2.75	3.01	3.00	2.50	2.26	2.03%
YoY %	-35.77%	44.36%	-8.64%	0.33%	20.00%	10.62%	-	-
Horiz. %	112.83%	175.66%	121.68%	133.19%	132.74%	110.62%	100.00%	-
P/NAPS	1.00	1.21	1.11	1.04	1.05	1.11	1.08	-1.27%
YoY %	-17.36%	9.01%	6.73%	-0.95%	-5.41%	2.78%	-	-
Horiz. %	92.59%	112.04%	102.78%	96.30%	97.22%	102.78%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Announcement Date
Date	21/01/09	31/01/08	26/01/07	26/01/06	28/01/05	30/01/04	27/01/03	-
Price	5.95	7.45	5.60	5.05	5.00	5.25	4.74	-
P/RPS	17.00	20.49	25.69	24.28	18.49	19.56	17.68	-0.65%
YoY %	-17.03%	-20.24%	5.81%	31.31%	-5.47%	10.63%	-	-
Horiz. %	96.15%	115.89%	145.31%	137.33%	104.58%	110.63%	100.00%	-
P/EPS	42.44	35.03	66.59	95.10	41.55	42.24	43.09	-0.25%
YoY %	21.15%	-47.39%	-29.98%	128.88%	-1.63%	-1.97%	-	-
Horiz. %	98.49%	81.29%	154.54%	220.70%	96.43%	98.03%	100.00%	-
EY	2.36	2.86	1.50	1.05	2.41	2.37	2.32	0.28%
YoY %	-17.48%	90.67%	42.86%	-56.43%	1.69%	2.16%	-	-
Horiz. %	101.72%	123.28%	64.66%	45.26%	103.88%	102.16%	100.00%	-
DY	2.35	3.36	2.68	2.97	3.00	2.48	2.32	0.21%
YoY %	-30.06%	25.37%	-9.76%	-1.00%	20.97%	6.90%	-	-
Horiz. %	101.29%	144.83%	115.52%	128.02%	129.31%	106.90%	100.00%	-
P/NAPS	1.08	1.43	1.14	1.05	1.05	1.12	1.05	0.47%
YoY %	-24.48%	25.44%	8.57%	0.00%	-6.25%	6.67%	-	-
Horiz. %	102.86%	136.19%	108.57%	100.00%	100.00%	106.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos