[CHINTEK] YoY TTM Result on 30-Nov-2009 [#1]

Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 3.44%
YoY- -47.41%
View:
Show?
TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 116,371 144,814 112,789 109,942 164,065 104,318 84,130 5.55%
PBT 64,067 94,926 63,210 60,708 115,979 67,207 36,260 9.94%
Tax -15,107 -19,768 -14,575 -12,802 -24,882 -14,793 -10,927 5.54%
NP 48,960 75,158 48,635 47,906 91,097 52,414 25,333 11.59%
-
NP to SH 48,960 75,158 48,635 47,906 91,097 52,414 25,333 11.59%
-
Tax Rate 23.58% 20.82% 23.06% 21.09% 21.45% 22.01% 30.14% -
Total Cost 67,411 69,656 64,154 62,036 72,968 51,904 58,797 2.30%
-
Net Worth 625,836 607,676 571,019 541,752 504,241 475,954 448,438 5.70%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 33,804 42,029 38,371 33,797 53,903 42,946 27,405 3.55%
Div Payout % 69.04% 55.92% 78.90% 70.55% 59.17% 81.94% 108.18% -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 625,836 607,676 571,019 541,752 504,241 475,954 448,438 5.70%
NOSH 91,363 91,379 91,363 91,357 91,348 91,354 91,331 0.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 42.07% 51.90% 43.12% 43.57% 55.52% 50.24% 30.11% -
ROE 7.82% 12.37% 8.52% 8.84% 18.07% 11.01% 5.65% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 127.37 158.47 123.45 120.34 179.60 114.19 92.11 5.54%
EPS 53.59 82.25 53.23 52.44 99.73 57.37 27.74 11.58%
DPS 37.00 46.00 42.00 37.00 59.00 47.00 30.00 3.55%
NAPS 6.85 6.65 6.25 5.93 5.52 5.21 4.91 5.70%
Adjusted Per Share Value based on latest NOSH - 91,357
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 127.37 158.50 123.45 120.34 179.57 114.18 92.08 5.55%
EPS 53.59 82.26 53.23 52.43 99.71 57.37 27.73 11.59%
DPS 37.00 46.00 42.00 36.99 59.00 47.01 30.00 3.55%
NAPS 6.85 6.6512 6.25 5.9297 5.5191 5.2095 4.9083 5.70%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 8.99 8.41 8.52 7.40 5.50 6.30 5.45 -
P/RPS 7.06 5.31 6.90 6.15 3.06 5.52 5.92 2.97%
P/EPS 16.78 10.23 16.01 14.11 5.52 10.98 19.65 -2.59%
EY 5.96 9.78 6.25 7.09 18.13 9.11 5.09 2.66%
DY 4.12 5.47 4.93 5.00 10.73 7.46 5.50 -4.69%
P/NAPS 1.31 1.26 1.36 1.25 1.00 1.21 1.11 2.79%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 30/01/12 27/01/11 28/01/10 21/01/09 31/01/08 26/01/07 -
Price 8.88 8.75 8.62 7.60 5.95 7.45 5.60 -
P/RPS 6.97 5.52 6.98 6.32 3.31 6.52 6.08 2.30%
P/EPS 16.57 10.64 16.19 14.49 5.97 12.98 20.19 -3.23%
EY 6.03 9.40 6.18 6.90 16.76 7.70 4.95 3.34%
DY 4.17 5.26 4.87 4.87 9.92 6.31 5.36 -4.09%
P/NAPS 1.30 1.32 1.38 1.28 1.08 1.43 1.14 2.21%

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