[CHINTEK] YoY TTM Result on 28-Feb-2009 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -17.33%
YoY- 13.93%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 144,107 118,745 111,066 152,631 120,862 84,194 80,974 10.07%
PBT 90,517 66,802 67,269 97,194 84,145 36,988 33,822 17.81%
Tax -20,002 -14,481 -13,497 -21,883 -18,040 -11,240 -9,806 12.60%
NP 70,515 52,321 53,772 75,311 66,105 25,748 24,016 19.64%
-
NP to SH 70,515 52,321 53,772 75,311 66,105 25,748 24,016 19.64%
-
Tax Rate 22.10% 21.68% 20.06% 22.51% 21.44% 30.39% 28.99% -
Total Cost 73,592 66,424 57,294 77,320 54,757 58,446 56,958 4.35%
-
Net Worth 605,021 572,665 542,734 499,780 475,056 446,975 438,478 5.50%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 42,029 38,371 33,797 53,903 42,946 27,405 29,943 5.80%
Div Payout % 59.60% 73.34% 62.85% 71.57% 64.97% 106.44% 124.68% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 605,021 572,665 542,734 499,780 475,056 446,975 438,478 5.50%
NOSH 91,393 91,334 91,369 91,367 91,357 91,406 91,349 0.00%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 48.93% 44.06% 48.41% 49.34% 54.69% 30.58% 29.66% -
ROE 11.65% 9.14% 9.91% 15.07% 13.92% 5.76% 5.48% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 157.68 130.01 121.56 167.05 132.30 92.11 88.64 10.06%
EPS 77.16 57.29 58.85 82.43 72.36 28.17 26.29 19.63%
DPS 46.00 42.00 37.00 59.00 47.00 30.00 33.00 5.68%
NAPS 6.62 6.27 5.94 5.47 5.20 4.89 4.80 5.49%
Adjusted Per Share Value based on latest NOSH - 91,367
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 157.73 129.97 121.57 167.06 132.29 92.15 88.63 10.07%
EPS 77.18 57.27 58.86 82.43 72.35 28.18 26.29 19.64%
DPS 46.00 42.00 36.99 59.00 47.01 30.00 32.77 5.80%
NAPS 6.6222 6.268 5.9404 5.4703 5.1997 4.8923 4.7993 5.50%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 9.00 8.70 7.54 6.10 7.80 5.70 5.05 -
P/RPS 5.71 6.69 6.20 3.65 5.90 6.19 5.70 0.02%
P/EPS 11.66 15.19 12.81 7.40 10.78 20.24 19.21 -7.97%
EY 8.57 6.58 7.81 13.51 9.28 4.94 5.21 8.64%
DY 5.11 4.83 4.91 9.67 6.03 5.26 6.53 -4.00%
P/NAPS 1.36 1.39 1.27 1.12 1.50 1.17 1.05 4.40%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 27/04/12 29/04/11 29/04/10 23/04/09 25/04/08 27/04/07 10/04/06 -
Price 9.00 8.48 7.70 6.50 7.55 6.10 5.05 -
P/RPS 5.71 6.52 6.33 3.89 5.71 6.62 5.70 0.02%
P/EPS 11.66 14.80 13.08 7.89 10.43 21.66 19.21 -7.97%
EY 8.57 6.76 7.64 12.68 9.58 4.62 5.21 8.64%
DY 5.11 4.95 4.81 9.08 6.23 4.92 6.53 -4.00%
P/NAPS 1.36 1.35 1.30 1.19 1.45 1.25 1.05 4.40%

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