[CHINTEK] YoY TTM Result on 28-Feb-2006 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
10-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- -16.21%
YoY- -35.26%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 152,631 120,862 84,194 80,974 101,099 105,501 81,625 10.98%
PBT 97,194 84,145 36,988 33,822 52,532 64,806 47,902 12.50%
Tax -21,883 -18,040 -11,240 -9,806 -15,435 -18,009 -12,886 9.21%
NP 75,311 66,105 25,748 24,016 37,097 46,797 35,016 13.60%
-
NP to SH 75,311 66,105 25,748 24,016 37,097 46,797 35,016 13.60%
-
Tax Rate 22.51% 21.44% 30.39% 28.99% 29.38% 27.79% 26.90% -
Total Cost 77,320 54,757 58,446 56,958 64,002 58,704 46,609 8.79%
-
Net Worth 499,780 475,056 446,975 438,478 431,339 415,662 394,517 4.01%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div 53,903 42,946 27,405 29,943 29,628 24,834 19,037 18.92%
Div Payout % 71.57% 64.97% 106.44% 124.68% 79.87% 53.07% 54.37% -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 499,780 475,056 446,975 438,478 431,339 415,662 394,517 4.01%
NOSH 91,367 91,357 91,406 91,349 90,238 89,389 87,865 0.65%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 49.34% 54.69% 30.58% 29.66% 36.69% 44.36% 42.90% -
ROE 15.07% 13.92% 5.76% 5.48% 8.60% 11.26% 8.88% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 167.05 132.30 92.11 88.64 112.04 118.02 92.90 10.26%
EPS 82.43 72.36 28.17 26.29 41.11 52.35 39.85 12.86%
DPS 59.00 47.00 30.00 33.00 33.00 28.00 21.67 18.14%
NAPS 5.47 5.20 4.89 4.80 4.78 4.65 4.49 3.34%
Adjusted Per Share Value based on latest NOSH - 91,349
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 167.06 132.29 92.15 88.63 110.66 115.47 89.34 10.98%
EPS 82.43 72.35 28.18 26.29 40.60 51.22 38.33 13.59%
DPS 59.00 47.01 30.00 32.77 32.43 27.18 20.84 18.92%
NAPS 5.4703 5.1997 4.8923 4.7993 4.7212 4.5496 4.3181 4.01%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 6.10 7.80 5.70 5.05 4.86 5.55 4.84 -
P/RPS 3.65 5.90 6.19 5.70 4.34 4.70 5.21 -5.75%
P/EPS 7.40 10.78 20.24 19.21 11.82 10.60 12.15 -7.92%
EY 13.51 9.28 4.94 5.21 8.46 9.43 8.23 8.60%
DY 9.67 6.03 5.26 6.53 6.79 5.05 4.48 13.66%
P/NAPS 1.12 1.50 1.17 1.05 1.02 1.19 1.08 0.60%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 23/04/09 25/04/08 27/04/07 10/04/06 27/04/05 26/04/04 28/04/03 -
Price 6.50 7.55 6.10 5.05 4.90 5.65 4.60 -
P/RPS 3.89 5.71 6.62 5.70 4.37 4.79 4.95 -3.93%
P/EPS 7.89 10.43 21.66 19.21 11.92 10.79 11.54 -6.13%
EY 12.68 9.58 4.62 5.21 8.39 9.27 8.66 6.55%
DY 9.08 6.23 4.92 6.53 6.73 4.96 4.71 11.54%
P/NAPS 1.19 1.45 1.25 1.05 1.03 1.22 1.02 2.60%

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