[CHINTEK] YoY TTM Result on 30-Nov-2005 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- -17.3%
YoY- -18.38%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 164,065 104,318 84,130 89,578 97,507 102,943 77,916 13.20%
PBT 115,979 67,207 36,260 40,754 50,098 62,680 44,296 17.38%
Tax -24,882 -14,793 -10,927 -12,091 -14,982 -17,300 -11,903 13.06%
NP 91,097 52,414 25,333 28,663 35,116 45,380 32,393 18.78%
-
NP to SH 91,097 52,414 25,333 28,663 35,116 45,380 32,393 18.78%
-
Tax Rate 21.45% 22.01% 30.14% 29.67% 29.91% 27.60% 26.87% -
Total Cost 72,968 51,904 58,797 60,915 62,391 57,563 45,523 8.17%
-
Net Worth 504,241 475,954 448,438 437,875 430,556 417,811 394,051 4.19%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div 53,903 42,946 27,405 29,943 29,628 24,834 26,674 12.42%
Div Payout % 59.17% 81.94% 108.18% 104.47% 84.37% 54.72% 82.35% -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 504,241 475,954 448,438 437,875 430,556 417,811 394,051 4.19%
NOSH 91,348 91,354 91,331 91,224 90,074 89,275 87,372 0.74%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 55.52% 50.24% 30.11% 32.00% 36.01% 44.08% 41.57% -
ROE 18.07% 11.01% 5.65% 6.55% 8.16% 10.86% 8.22% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 179.60 114.19 92.11 98.20 108.25 115.31 89.18 12.36%
EPS 99.73 57.37 27.74 31.42 38.99 50.83 37.07 17.91%
DPS 59.00 47.00 30.00 33.00 33.00 28.00 30.53 11.59%
NAPS 5.52 5.21 4.91 4.80 4.78 4.68 4.51 3.42%
Adjusted Per Share Value based on latest NOSH - 91,224
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 179.57 114.18 92.08 98.05 106.72 112.67 85.28 13.20%
EPS 99.71 57.37 27.73 31.37 38.44 49.67 35.46 18.78%
DPS 59.00 47.01 30.00 32.77 32.43 27.18 29.20 12.42%
NAPS 5.5191 5.2095 4.9083 4.7927 4.7126 4.5731 4.313 4.19%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 5.50 6.30 5.45 4.98 5.00 5.20 4.86 -
P/RPS 3.06 5.52 5.92 5.07 4.62 4.51 5.45 -9.16%
P/EPS 5.52 10.98 19.65 15.85 12.83 10.23 13.11 -13.41%
EY 18.13 9.11 5.09 6.31 7.80 9.78 7.63 15.50%
DY 10.73 7.46 5.50 6.63 6.60 5.38 6.28 9.32%
P/NAPS 1.00 1.21 1.11 1.04 1.05 1.11 1.08 -1.27%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 21/01/09 31/01/08 26/01/07 26/01/06 28/01/05 30/01/04 27/01/03 -
Price 5.95 7.45 5.60 5.05 5.00 5.25 4.74 -
P/RPS 3.31 6.52 6.08 5.14 4.62 4.55 5.32 -7.59%
P/EPS 5.97 12.98 20.19 16.07 12.83 10.33 12.79 -11.91%
EY 16.76 7.70 4.95 6.22 7.80 9.68 7.82 13.53%
DY 9.92 6.31 5.36 6.53 6.60 5.33 6.44 7.45%
P/NAPS 1.08 1.43 1.14 1.05 1.05 1.12 1.05 0.47%

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