[CHINTEK] YoY Quarter Result on 31-May-2006 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Jul-2006

Admission Sponsor

Sponsor

Financial Year

31-Aug-2006

Quarter

31-May-2006 [#3]

Profit Trend

QoQ- 21.66%

YoY- -4.17%

Quarter Report

Third Quarter 31 May 2006.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Quarter Result
Revenue	28,372	48,733	26,479	23,839	24,453	23,401	28,941	-0.33%
YoY %	-41.78%	84.04%	11.07%	-2.51%	4.50%	-19.14%	-	-
Horiz. %	98.03%	168.39%	91.49%	82.37%	84.49%	80.86%	100.00%	-
PBT	17,785	36,427	15,426	10,719	10,812	11,615	18,211	-0.39%
YoY %	-51.18%	136.14%	43.91%	-0.86%	-6.91%	-36.22%	-	-
Horiz. %	97.66%	200.03%	84.71%	58.86%	59.37%	63.78%	100.00%	-
Tax	-3,491	-8,286	-3,855	-3,473	-3,251	-3,313	-5,168	-6.32%
YoY %	57.87%	-114.94%	-11.00%	-6.83%	1.87%	35.89%	-	-
Horiz. %	67.55%	160.33%	74.59%	67.20%	62.91%	64.11%	100.00%	-
NP	14,294	28,141	11,571	7,246	7,561	8,302	13,043	1.53%
YoY %	-49.21%	143.20%	59.69%	-4.17%	-8.93%	-36.35%	-	-
Horiz. %	109.59%	215.76%	88.71%	55.55%	57.97%	63.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,294	28,141	11,571	7,246	7,561	8,302	13,043	1.53%
YoY %	-49.21%	143.20%	59.69%	-4.17%	-8.93%	-36.35%	-	-
Horiz. %	109.59%	215.76%	88.71%	55.55%	57.97%	63.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.63%	22.75%	24.99%	32.40%	30.07%	28.52%	28.38%	-
YoY %	-13.71%	-8.96%	-22.87%	7.75%	5.43%	0.49%	-	-
Horiz. %	69.17%	80.16%	88.05%	114.16%	105.95%	100.49%	100.00%	-
Total Cost	14,078	20,592	14,908	16,593	16,892	15,099	15,898	-2.00%
YoY %	-31.63%	38.13%	-10.15%	-1.77%	11.87%	-5.03%	-	-
Horiz. %	88.55%	129.53%	93.77%	104.37%	106.25%	94.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	520,612	500,690	456,990	435,856	433,605	424,410	408,310	4.12%
YoY %	3.98%	9.56%	4.85%	0.52%	2.17%	3.94%	-	-
Horiz. %	127.50%	122.62%	111.92%	106.75%	106.20%	103.94%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Dividend
Div	19,180	41,115	20,107	13,706	16,260	16,116	13,228	6.38%
YoY %	-53.35%	104.48%	46.70%	-15.71%	0.89%	21.83%	-	-
Horiz. %	145.00%	310.82%	152.00%	103.61%	122.92%	121.83%	100.00%	-
Div Payout %	134.19%	146.10%	173.78%	189.16%	215.05%	194.13%	101.42%	-
YoY %	-8.15%	-15.93%	-8.13%	-12.04%	10.78%	91.41%	-	-
Horiz. %	132.31%	144.05%	171.35%	186.51%	212.04%	191.41%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Equity
Net Worth	520,612	500,690	456,990	435,856	433,605	424,410	408,310	4.12%
YoY %	3.98%	9.56%	4.85%	0.52%	2.17%	3.94%	-	-
Horiz. %	127.50%	122.62%	111.92%	106.75%	106.20%	103.94%	100.00%	-
NOSH	91,335	91,366	91,398	91,374	90,334	89,538	88,187	0.58%
YoY %	-0.03%	-0.04%	0.03%	1.15%	0.89%	1.53%	-	-
Horiz. %	103.57%	103.60%	103.64%	103.61%	102.43%	101.53%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Ratio Analysis
NP Margin	50.38%	57.75%	43.70%	30.40%	30.92%	35.48%	45.07%	-
YoY %	-12.76%	32.15%	43.75%	-1.68%	-12.85%	-21.28%	-	-
Horiz. %	111.78%	128.13%	96.96%	67.45%	68.60%	78.72%	100.00%	-
ROE	2.75%	5.62%	2.53%	1.66%	1.74%	1.96%	3.19%	-
YoY %	-51.07%	122.13%	52.41%	-4.60%	-11.22%	-38.56%	-	-
Horiz. %	86.21%	176.18%	79.31%	52.04%	54.55%	61.44%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Per Share
RPS	31.06	53.34	28.97	26.09	27.07	26.14	32.82	-0.91%
YoY %	-41.77%	84.12%	11.04%	-3.62%	3.56%	-20.35%	-	-
Horiz. %	94.64%	162.52%	88.27%	79.49%	82.48%	79.65%	100.00%	-
EPS	15.65	30.80	12.66	7.93	8.37	9.27	14.79	0.94%
YoY %	-49.19%	143.29%	59.65%	-5.26%	-9.71%	-37.32%	-	-
Horiz. %	105.81%	208.25%	85.60%	53.62%	56.59%	62.68%	100.00%	-
DPS	21.00	45.00	22.00	15.00	18.00	18.00	15.00	5.76%
YoY %	-53.33%	104.55%	46.67%	-16.67%	0.00%	20.00%	-	-
Horiz. %	140.00%	300.00%	146.67%	100.00%	120.00%	120.00%	100.00%	-
NAPS	5.70	5.48	5.00	4.77	4.80	4.74	4.63	3.52%
YoY %	4.01%	9.60%	4.82%	-0.63%	1.27%	2.38%	-	-
Horiz. %	123.11%	118.36%	107.99%	103.02%	103.67%	102.38%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Adjusted Per Share Value based on latest NOSH - 91,374
RPS	31.05	53.34	28.98	26.09	26.76	25.61	31.68	-0.33%
YoY %	-41.79%	84.06%	11.08%	-2.50%	4.49%	-19.16%	-	-
Horiz. %	98.01%	168.37%	91.48%	82.35%	84.47%	80.84%	100.00%	-
EPS	15.65	30.80	12.66	7.93	8.28	9.09	14.28	1.53%
YoY %	-49.19%	143.29%	59.65%	-4.23%	-8.91%	-36.34%	-	-
Horiz. %	109.59%	215.69%	88.66%	55.53%	57.98%	63.66%	100.00%	-
DPS	20.99	45.00	22.01	15.00	17.80	17.64	14.48	6.37%
YoY %	-53.36%	104.45%	46.73%	-15.73%	0.91%	21.82%	-	-
Horiz. %	144.96%	310.77%	152.00%	103.59%	122.93%	121.82%	100.00%	-
NAPS	5.6983	5.4802	5.0019	4.7706	4.746	4.6453	4.4691	4.12%
YoY %	3.98%	9.56%	4.85%	0.52%	2.17%	3.94%	-	-
Horiz. %	127.50%	122.62%	111.92%	106.75%	106.20%	103.94%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/09	30/05/08	31/05/07	31/05/06	31/05/05	31/05/04	30/05/03	-
Price	6.60	8.15	6.00	5.30	4.82	5.40	4.68	-
P/RPS	21.25	15.28	20.71	20.31	17.81	20.66	14.26	6.86%
YoY %	39.07%	-26.22%	1.97%	14.04%	-13.79%	44.88%	-	-
Horiz. %	149.02%	107.15%	145.23%	142.43%	124.89%	144.88%	100.00%	-
P/EPS	42.17	26.46	47.39	66.83	57.59	58.24	31.64	4.90%
YoY %	59.37%	-44.17%	-29.09%	16.04%	-1.12%	84.07%	-	-
Horiz. %	133.28%	83.63%	149.78%	211.22%	182.02%	184.07%	100.00%	-
EY	2.37	3.78	2.11	1.50	1.74	1.72	3.16	-4.67%
YoY %	-37.30%	79.15%	40.67%	-13.79%	1.16%	-45.57%	-	-
Horiz. %	75.00%	119.62%	66.77%	47.47%	55.06%	54.43%	100.00%	-
DY	3.18	5.52	3.67	2.83	3.73	3.33	3.21	-0.15%
YoY %	-42.39%	50.41%	29.68%	-24.13%	12.01%	3.74%	-	-
Horiz. %	99.07%	171.96%	114.33%	88.16%	116.20%	103.74%	100.00%	-
P/NAPS	1.16	1.49	1.20	1.11	1.00	1.14	1.01	2.33%
YoY %	-22.15%	24.17%	8.11%	11.00%	-12.28%	12.87%	-	-
Horiz. %	114.85%	147.52%	118.81%	109.90%	99.01%	112.87%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Price Multiplier on Announcement Date
Date	31/07/09	31/07/08	27/07/07	27/07/06	28/07/05	30/07/04	29/07/03	-
Price	7.30	7.80	5.90	5.30	5.00	4.98	4.90	-
P/RPS	23.50	14.62	20.37	20.31	18.47	19.05	14.93	7.84%
YoY %	60.74%	-28.23%	0.30%	9.96%	-3.04%	27.60%	-	-
Horiz. %	157.40%	97.92%	136.44%	136.03%	123.71%	127.60%	100.00%	-
P/EPS	46.65	25.32	46.60	66.83	59.74	53.71	33.13	5.86%
YoY %	84.24%	-45.67%	-30.27%	11.87%	11.23%	62.12%	-	-
Horiz. %	140.81%	76.43%	140.66%	201.72%	180.32%	162.12%	100.00%	-
EY	2.14	3.95	2.15	1.50	1.67	1.86	3.02	-5.57%
YoY %	-45.82%	83.72%	43.33%	-10.18%	-10.22%	-38.41%	-	-
Horiz. %	70.86%	130.79%	71.19%	49.67%	55.30%	61.59%	100.00%	-
DY	2.88	5.77	3.73	2.83	3.60	3.61	3.06	-1.00%
YoY %	-50.09%	54.69%	31.80%	-21.39%	-0.28%	17.97%	-	-
Horiz. %	94.12%	188.56%	121.90%	92.48%	117.65%	117.97%	100.00%	-
P/NAPS	1.28	1.42	1.18	1.11	1.04	1.05	1.06	3.19%
YoY %	-9.86%	20.34%	6.31%	6.73%	-0.95%	-0.94%	-	-
Horiz. %	120.75%	133.96%	111.32%	104.72%	98.11%	99.06%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:40:00

EMA 5

5 Mins

SELL

2024-06-27 16:35:00

ADX

5 Mins

SELL

2024-06-27 16:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-27 16:35:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-27 16:30:00

ADX

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

992

HLIND

HONG LEONG INDUSTRIES BHD

744

PTRANS

PERAK TRANSIT BERHAD

739

MPI

MALAYSIAN PACIFIC INDUSTRIES

719

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

NOTION

NOTION VTEC BHD

618

MYEG

MY E.G. SERVICES BHD

561

GENTING

GENTING BHD

525

PBBANK

PUBLIC BANK BHD

512

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More