[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

Quarterly Report - Second Quarter 28 February 2006.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
TTM Result
Revenue	152,631	120,862	84,194	80,974	101,099	105,501	81,625	10.98%
YoY %	26.29%	43.55%	3.98%	-19.91%	-4.17%	29.25%	-	-
Horiz. %	186.99%	148.07%	103.15%	99.20%	123.86%	129.25%	100.00%	-
PBT	97,194	84,145	36,988	33,822	52,532	64,806	47,902	12.50%
YoY %	15.51%	127.49%	9.36%	-35.62%	-18.94%	35.29%	-	-
Horiz. %	202.90%	175.66%	77.22%	70.61%	109.67%	135.29%	100.00%	-
Tax	-21,883	-18,040	-11,240	-9,806	-15,435	-18,009	-12,886	9.21%
YoY %	-21.30%	-60.50%	-14.62%	36.47%	14.29%	-39.76%	-	-
Horiz. %	169.82%	140.00%	87.23%	76.10%	119.78%	139.76%	100.00%	-
NP	75,311	66,105	25,748	24,016	37,097	46,797	35,016	13.60%
YoY %	13.93%	156.74%	7.21%	-35.26%	-20.73%	33.64%	-	-
Horiz. %	215.08%	188.79%	73.53%	68.59%	105.94%	133.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,311	66,105	25,748	24,016	37,097	46,797	35,016	13.60%
YoY %	13.93%	156.74%	7.21%	-35.26%	-20.73%	33.64%	-	-
Horiz. %	215.08%	188.79%	73.53%	68.59%	105.94%	133.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.51%	21.44%	30.39%	28.99%	29.38%	27.79%	26.90%	-
YoY %	4.99%	-29.45%	4.83%	-1.33%	5.72%	3.31%	-	-
Horiz. %	83.68%	79.70%	112.97%	107.77%	109.22%	103.31%	100.00%	-
Total Cost	77,320	54,757	58,446	56,958	64,002	58,704	46,609	8.79%
YoY %	41.21%	-6.31%	2.61%	-11.01%	9.02%	25.95%	-	-
Horiz. %	165.89%	117.48%	125.40%	122.20%	137.32%	125.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	499,780	475,056	446,975	438,478	431,339	415,662	394,517	4.01%
YoY %	5.20%	6.28%	1.94%	1.66%	3.77%	5.36%	-	-
Horiz. %	126.68%	120.41%	113.30%	111.14%	109.33%	105.36%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Dividend
Div	53,903	42,946	27,405	29,943	29,628	24,834	19,037	18.92%
YoY %	25.51%	56.71%	-8.48%	1.06%	19.30%	30.45%	-	-
Horiz. %	283.15%	225.59%	143.96%	157.29%	155.63%	130.45%	100.00%	-
Div Payout %	71.57%	64.97%	106.44%	124.68%	79.87%	53.07%	54.37%	-
YoY %	10.16%	-38.96%	-14.63%	56.10%	50.50%	-2.39%	-	-
Horiz. %	131.64%	119.50%	195.77%	229.32%	146.90%	97.61%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Equity
Net Worth	499,780	475,056	446,975	438,478	431,339	415,662	394,517	4.01%
YoY %	5.20%	6.28%	1.94%	1.66%	3.77%	5.36%	-	-
Horiz. %	126.68%	120.41%	113.30%	111.14%	109.33%	105.36%	100.00%	-
NOSH	91,367	91,357	91,406	91,349	90,238	89,389	87,865	0.65%
YoY %	0.01%	-0.05%	0.06%	1.23%	0.95%	1.73%	-	-
Horiz. %	103.99%	103.97%	104.03%	103.97%	102.70%	101.73%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Ratio Analysis
NP Margin	49.34%	54.69%	30.58%	29.66%	36.69%	44.36%	42.90%	-
YoY %	-9.78%	78.84%	3.10%	-19.16%	-17.29%	3.40%	-	-
Horiz. %	115.01%	127.48%	71.28%	69.14%	85.52%	103.40%	100.00%	-
ROE	15.07%	13.92%	5.76%	5.48%	8.60%	11.26%	8.88%	-
YoY %	8.26%	141.67%	5.11%	-36.28%	-23.62%	26.80%	-	-
Horiz. %	169.71%	156.76%	64.86%	61.71%	96.85%	126.80%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Per Share
RPS	167.05	132.30	92.11	88.64	112.04	118.02	92.90	10.26%
YoY %	26.27%	43.63%	3.91%	-20.89%	-5.07%	27.04%	-	-
Horiz. %	179.82%	142.41%	99.15%	95.41%	120.60%	127.04%	100.00%	-
EPS	82.43	72.36	28.17	26.29	41.11	52.35	39.85	12.86%
YoY %	13.92%	156.87%	7.15%	-36.05%	-21.47%	31.37%	-	-
Horiz. %	206.85%	181.58%	70.69%	65.97%	103.16%	131.37%	100.00%	-
DPS	59.00	47.00	30.00	33.00	33.00	28.00	21.67	18.14%
YoY %	25.53%	56.67%	-9.09%	0.00%	17.86%	29.21%	-	-
Horiz. %	272.27%	216.89%	138.44%	152.28%	152.28%	129.21%	100.00%	-
NAPS	5.47	5.20	4.89	4.80	4.78	4.65	4.49	3.34%
YoY %	5.19%	6.34%	1.88%	0.42%	2.80%	3.56%	-	-
Horiz. %	121.83%	115.81%	108.91%	106.90%	106.46%	103.56%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Adjusted Per Share Value based on latest NOSH - 91,349
RPS	167.06	132.29	92.15	88.63	110.66	115.47	89.34	10.98%
YoY %	26.28%	43.56%	3.97%	-19.91%	-4.17%	29.25%	-	-
Horiz. %	186.99%	148.07%	103.15%	99.21%	123.86%	129.25%	100.00%	-
EPS	82.43	72.35	28.18	26.29	40.60	51.22	38.33	13.59%
YoY %	13.93%	156.74%	7.19%	-35.25%	-20.73%	33.63%	-	-
Horiz. %	215.05%	188.76%	73.52%	68.59%	105.92%	133.63%	100.00%	-
DPS	59.00	47.01	30.00	32.77	32.43	27.18	20.84	18.92%
YoY %	25.51%	56.70%	-8.45%	1.05%	19.32%	30.42%	-	-
Horiz. %	283.11%	225.58%	143.95%	157.25%	155.61%	130.42%	100.00%	-
NAPS	5.4703	5.1997	4.8923	4.7993	4.7212	4.5496	4.3181	4.01%
YoY %	5.20%	6.28%	1.94%	1.65%	3.77%	5.36%	-	-
Horiz. %	126.68%	120.42%	113.30%	111.14%	109.34%	105.36%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-38.14%	-4.68%	8.60%	31.34%	-7.66%	-9.79%	-	-
Horiz. %	70.06%	113.24%	118.81%	109.40%	83.30%	90.21%	100.00%	-
P/EPS	7.40	10.78	20.24	19.21	11.82	10.60	12.15	-7.92%
YoY %	-31.35%	-46.74%	5.36%	62.52%	11.51%	-12.76%	-	-
Horiz. %	60.91%	88.72%	166.58%	158.11%	97.28%	87.24%	100.00%	-
EY	13.51	9.28	4.94	5.21	8.46	9.43	8.23	8.60%
YoY %	45.58%	87.85%	-5.18%	-38.42%	-10.29%	14.58%	-	-
Horiz. %	164.16%	112.76%	60.02%	63.30%	102.79%	114.58%	100.00%	-
DY	9.67	6.03	5.26	6.53	6.79	5.05	4.48	13.66%
YoY %	60.36%	14.64%	-19.45%	-3.83%	34.46%	12.72%	-	-
Horiz. %	215.85%	134.60%	117.41%	145.76%	151.56%	112.72%	100.00%	-
P/NAPS	1.12	1.50	1.17	1.05	1.02	1.19	1.08	0.60%
YoY %	-25.33%	28.21%	11.43%	2.94%	-14.29%	10.19%	-	-
Horiz. %	103.70%	138.89%	108.33%	97.22%	94.44%	110.19%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-31.87%	-13.75%	16.14%	30.43%	-8.77%	-3.23%	-	-
Horiz. %	78.59%	115.35%	133.74%	115.15%	88.28%	96.77%	100.00%	-
P/EPS	7.89	10.43	21.66	19.21	11.92	10.79	11.54	-6.13%
YoY %	-24.35%	-51.85%	12.75%	61.16%	10.47%	-6.50%	-	-
Horiz. %	68.37%	90.38%	187.69%	166.46%	103.29%	93.50%	100.00%	-
EY	12.68	9.58	4.62	5.21	8.39	9.27	8.66	6.55%
YoY %	32.36%	107.36%	-11.32%	-37.90%	-9.49%	7.04%	-	-
Horiz. %	146.42%	110.62%	53.35%	60.16%	96.88%	107.04%	100.00%	-
DY	9.08	6.23	4.92	6.53	6.73	4.96	4.71	11.54%
YoY %	45.75%	26.63%	-24.66%	-2.97%	35.69%	5.31%	-	-
Horiz. %	192.78%	132.27%	104.46%	138.64%	142.89%	105.31%	100.00%	-
P/NAPS	1.19	1.45	1.25	1.05	1.03	1.22	1.02	2.60%
YoY %	-17.93%	16.00%	19.05%	1.94%	-15.57%	19.61%	-	-
Horiz. %	116.67%	142.16%	122.55%	102.94%	100.98%	119.61%	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