[CHINTEK] YoY Quarter Result on 31-May-2010 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

31-May-2010 [#3]

Profit Trend

QoQ- 7.38%

YoY- -23.81%

Quarter Report

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Quarter Result
Revenue	25,574	29,433	45,043	29,620	28,372	48,733	26,479	-0.57%
YoY %	-13.11%	-34.66%	52.07%	4.40%	-41.78%	84.04%	-	-
Horiz. %	96.58%	111.16%	170.11%	111.86%	107.15%	184.04%	100.00%	-
PBT	5,102	17,440	30,791	14,443	17,785	36,427	15,426	-16.82%
YoY %	-70.75%	-43.36%	113.19%	-18.79%	-51.18%	136.14%	-	-
Horiz. %	33.07%	113.06%	199.60%	93.63%	115.29%	236.14%	100.00%	-
Tax	-1,560	-3,868	-6,607	-3,553	-3,491	-8,286	-3,855	-13.98%
YoY %	59.67%	41.46%	-85.96%	-1.78%	57.87%	-114.94%	-	-
Horiz. %	40.47%	100.34%	171.39%	92.17%	90.56%	214.94%	100.00%	-
NP	3,542	13,572	24,184	10,890	14,294	28,141	11,571	-17.89%
YoY %	-73.90%	-43.88%	122.08%	-23.81%	-49.21%	143.20%	-	-
Horiz. %	30.61%	117.29%	209.01%	94.11%	123.53%	243.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,542	13,572	24,184	10,890	14,294	28,141	11,571	-17.89%
YoY %	-73.90%	-43.88%	122.08%	-23.81%	-49.21%	143.20%	-	-
Horiz. %	30.61%	117.29%	209.01%	94.11%	123.53%	243.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.58%	22.18%	21.46%	24.60%	19.63%	22.75%	24.99%	-
YoY %	37.87%	3.36%	-12.76%	25.32%	-13.71%	-8.96%	-	-
Horiz. %	122.37%	88.76%	85.87%	98.44%	78.55%	91.04%	100.00%	-
Total Cost	22,032	15,861	20,859	18,730	14,078	20,592	14,908	6.72%
YoY %	38.91%	-23.96%	11.37%	33.04%	-31.63%	38.13%	-	-
Horiz. %	147.79%	106.39%	139.92%	125.64%	94.43%	138.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	624,009	618,527	595,692	549,981	520,612	500,690	456,990	5.32%
YoY %	0.89%	3.83%	8.31%	5.64%	3.98%	9.56%	-	-
Horiz. %	136.55%	135.35%	130.35%	120.35%	113.92%	109.56%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Dividend
Div	11,877	21,927	27,409	21,926	19,180	41,115	20,107	-8.39%
YoY %	-45.83%	-20.00%	25.01%	14.32%	-53.35%	104.48%	-	-
Horiz. %	59.07%	109.05%	136.32%	109.05%	95.39%	204.48%	100.00%	-
Div Payout %	335.32%	161.56%	113.34%	201.34%	134.19%	146.10%	173.78%	-
YoY %	107.55%	42.54%	-43.71%	50.04%	-8.15%	-15.93%	-	-
Horiz. %	192.96%	92.97%	65.22%	115.86%	77.22%	84.07%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Equity
Net Worth	624,009	618,527	595,692	549,981	520,612	500,690	456,990	5.32%
YoY %	0.89%	3.83%	8.31%	5.64%	3.98%	9.56%	-	-
Horiz. %	136.55%	135.35%	130.35%	120.35%	113.92%	109.56%	100.00%	-
NOSH	91,363	91,363	91,363	91,359	91,335	91,366	91,398	-0.00%
YoY %	0.00%	0.00%	0.00%	0.03%	-0.03%	-0.04%	-	-
Horiz. %	99.96%	99.96%	99.96%	99.96%	99.93%	99.96%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Ratio Analysis
NP Margin	13.85%	46.11%	53.69%	36.77%	50.38%	57.75%	43.70%	-
YoY %	-69.96%	-14.12%	46.02%	-27.01%	-12.76%	32.15%	-	-
Horiz. %	31.69%	105.51%	122.86%	84.14%	115.29%	132.15%	100.00%	-
ROE	0.57%	2.19%	4.06%	1.98%	2.75%	5.62%	2.53%	-
YoY %	-73.97%	-46.06%	105.05%	-28.00%	-51.07%	122.13%	-	-
Horiz. %	22.53%	86.56%	160.47%	78.26%	108.70%	222.13%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Per Share
RPS	27.99	32.22	49.30	32.42	31.06	53.34	28.97	-0.57%
YoY %	-13.13%	-34.65%	52.07%	4.38%	-41.77%	84.12%	-	-
Horiz. %	96.62%	111.22%	170.18%	111.91%	107.21%	184.12%	100.00%	-
EPS	3.88	14.86	26.47	11.92	15.65	30.80	12.66	-17.87%
YoY %	-73.89%	-43.86%	122.06%	-23.83%	-49.19%	143.29%	-	-
Horiz. %	30.65%	117.38%	209.08%	94.15%	123.62%	243.29%	100.00%	-
DPS	13.00	24.00	30.00	24.00	21.00	45.00	22.00	-8.38%
YoY %	-45.83%	-20.00%	25.00%	14.29%	-53.33%	104.55%	-	-
Horiz. %	59.09%	109.09%	136.36%	109.09%	95.45%	204.55%	100.00%	-
NAPS	6.83	6.77	6.52	6.02	5.70	5.48	5.00	5.33%
YoY %	0.89%	3.83%	8.31%	5.61%	4.01%	9.60%	-	-
Horiz. %	136.60%	135.40%	130.40%	120.40%	114.00%	109.60%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Adjusted Per Share Value based on latest NOSH - 91,359
RPS	27.99	32.22	49.30	32.42	31.05	53.34	28.98	-0.57%
YoY %	-13.13%	-34.65%	52.07%	4.41%	-41.79%	84.06%	-	-
Horiz. %	96.58%	111.18%	170.12%	111.87%	107.14%	184.06%	100.00%	-
EPS	3.88	14.86	26.47	11.92	15.65	30.80	12.66	-17.87%
YoY %	-73.89%	-43.86%	122.06%	-23.83%	-49.19%	143.29%	-	-
Horiz. %	30.65%	117.38%	209.08%	94.15%	123.62%	243.29%	100.00%	-
DPS	13.00	24.00	30.00	24.00	20.99	45.00	22.01	-8.39%
YoY %	-45.83%	-20.00%	25.00%	14.34%	-53.36%	104.45%	-	-
Horiz. %	59.06%	109.04%	136.30%	109.04%	95.37%	204.45%	100.00%	-
NAPS	6.83	6.77	6.5201	6.0197	5.6983	5.4802	5.0019	5.32%
YoY %	0.89%	3.83%	8.31%	5.64%	3.98%	9.56%	-	-
Horiz. %	136.55%	135.35%	130.35%	120.35%	113.92%	109.56%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/13	31/05/12	31/05/11	31/05/10	29/05/09	30/05/08	31/05/07	-
Price	9.10	8.90	8.63	7.50	6.60	8.15	6.00	-
P/RPS	32.51	27.63	17.50	23.13	21.25	15.28	20.71	7.79%
YoY %	17.66%	57.89%	-24.34%	8.85%	39.07%	-26.22%	-	-
Horiz. %	156.98%	133.41%	84.50%	111.69%	102.61%	73.78%	100.00%	-
P/EPS	234.73	59.91	32.60	62.92	42.17	26.46	47.39	30.52%
YoY %	291.80%	83.77%	-48.19%	49.21%	59.37%	-44.17%	-	-
Horiz. %	495.32%	126.42%	68.79%	132.77%	88.99%	55.83%	100.00%	-
EY	0.43	1.67	3.07	1.59	2.37	3.78	2.11	-23.26%
YoY %	-74.25%	-45.60%	93.08%	-32.91%	-37.30%	79.15%	-	-
Horiz. %	20.38%	79.15%	145.50%	75.36%	112.32%	179.15%	100.00%	-
DY	1.43	2.70	3.48	3.20	3.18	5.52	3.67	-14.52%
YoY %	-47.04%	-22.41%	8.75%	0.63%	-42.39%	50.41%	-	-
Horiz. %	38.96%	73.57%	94.82%	87.19%	86.65%	150.41%	100.00%	-
P/NAPS	1.33	1.31	1.32	1.25	1.16	1.49	1.20	1.72%
YoY %	1.53%	-0.76%	5.60%	7.76%	-22.15%	24.17%	-	-
Horiz. %	110.83%	109.17%	110.00%	104.17%	96.67%	124.17%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Announcement Date
Date	31/07/13	30/07/12	29/07/11	30/07/10	31/07/09	31/07/08	27/07/07	-
Price	9.05	9.15	8.63	7.91	7.30	7.80	5.90	-
P/RPS	32.33	28.40	17.50	24.40	23.50	14.62	20.37	7.99%
YoY %	13.84%	62.29%	-28.28%	3.83%	60.74%	-28.23%	-	-
Horiz. %	158.71%	139.42%	85.91%	119.78%	115.37%	71.77%	100.00%	-
P/EPS	233.44	61.60	32.60	66.36	46.65	25.32	46.60	30.77%
YoY %	278.96%	88.96%	-50.87%	42.25%	84.24%	-45.67%	-	-
Horiz. %	500.94%	132.19%	69.96%	142.40%	100.11%	54.33%	100.00%	-
EY	0.43	1.62	3.07	1.51	2.14	3.95	2.15	-23.50%
YoY %	-73.46%	-47.23%	103.31%	-29.44%	-45.82%	83.72%	-	-
Horiz. %	20.00%	75.35%	142.79%	70.23%	99.53%	183.72%	100.00%	-
DY	1.44	2.62	3.48	3.03	2.88	5.77	3.73	-14.65%
YoY %	-45.04%	-24.71%	14.85%	5.21%	-50.09%	54.69%	-	-
Horiz. %	38.61%	70.24%	93.30%	81.23%	77.21%	154.69%	100.00%	-
P/NAPS	1.33	1.35	1.32	1.31	1.28	1.42	1.18	2.01%
YoY %	-1.48%	2.27%	0.76%	2.34%	-9.86%	20.34%	-	-
Horiz. %	112.71%	114.41%	111.86%	111.02%	108.47%	120.34%	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