[CHINTEK] YoY Quarter Result on 31-May-2007 [#3]

Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 81.62%
YoY- 59.69%
View:
Show?
Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 29,620 28,372 48,733 26,479 23,839 24,453 23,401 4.00%
PBT 14,443 17,785 36,427 15,426 10,719 10,812 11,615 3.69%
Tax -3,553 -3,491 -8,286 -3,855 -3,473 -3,251 -3,313 1.17%
NP 10,890 14,294 28,141 11,571 7,246 7,561 8,302 4.62%
-
NP to SH 10,890 14,294 28,141 11,571 7,246 7,561 8,302 4.62%
-
Tax Rate 24.60% 19.63% 22.75% 24.99% 32.40% 30.07% 28.52% -
Total Cost 18,730 14,078 20,592 14,908 16,593 16,892 15,099 3.65%
-
Net Worth 549,981 520,612 500,690 456,990 435,856 433,605 424,410 4.41%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 21,926 19,180 41,115 20,107 13,706 16,260 16,116 5.26%
Div Payout % 201.34% 134.19% 146.10% 173.78% 189.16% 215.05% 194.13% -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 549,981 520,612 500,690 456,990 435,856 433,605 424,410 4.41%
NOSH 91,359 91,335 91,366 91,398 91,374 90,334 89,538 0.33%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 36.77% 50.38% 57.75% 43.70% 30.40% 30.92% 35.48% -
ROE 1.98% 2.75% 5.62% 2.53% 1.66% 1.74% 1.96% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 32.42 31.06 53.34 28.97 26.09 27.07 26.14 3.65%
EPS 11.92 15.65 30.80 12.66 7.93 8.37 9.27 4.27%
DPS 24.00 21.00 45.00 22.00 15.00 18.00 18.00 4.90%
NAPS 6.02 5.70 5.48 5.00 4.77 4.80 4.74 4.06%
Adjusted Per Share Value based on latest NOSH - 91,398
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 32.42 31.05 53.34 28.98 26.09 26.76 25.61 4.00%
EPS 11.92 15.65 30.80 12.66 7.93 8.28 9.09 4.61%
DPS 24.00 20.99 45.00 22.01 15.00 17.80 17.64 5.26%
NAPS 6.0197 5.6983 5.4802 5.0019 4.7706 4.746 4.6453 4.41%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 7.50 6.60 8.15 6.00 5.30 4.82 5.40 -
P/RPS 23.13 21.25 15.28 20.71 20.31 17.81 20.66 1.89%
P/EPS 62.92 42.17 26.46 47.39 66.83 57.59 58.24 1.29%
EY 1.59 2.37 3.78 2.11 1.50 1.74 1.72 -1.30%
DY 3.20 3.18 5.52 3.67 2.83 3.73 3.33 -0.66%
P/NAPS 1.25 1.16 1.49 1.20 1.11 1.00 1.14 1.54%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 30/07/10 31/07/09 31/07/08 27/07/07 27/07/06 28/07/05 30/07/04 -
Price 7.91 7.30 7.80 5.90 5.30 5.00 4.98 -
P/RPS 24.40 23.50 14.62 20.37 20.31 18.47 19.05 4.20%
P/EPS 66.36 46.65 25.32 46.60 66.83 59.74 53.71 3.58%
EY 1.51 2.14 3.95 2.15 1.50 1.67 1.86 -3.41%
DY 3.03 2.88 5.77 3.73 2.83 3.60 3.61 -2.87%
P/NAPS 1.31 1.28 1.42 1.18 1.11 1.04 1.05 3.75%

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