[CHINTEK] YoY TTM Result on 31-Aug-2005 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -4.67%
YoY- -2.03%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 165,299 91,021 83,189 94,969 97,104 102,412 70,429 15.26%
PBT 123,805 53,052 32,735 48,686 50,145 61,322 37,769 21.85%
Tax -26,084 -12,388 -10,239 -14,029 -14,770 -17,428 -10,173 16.97%
NP 97,721 40,664 22,496 34,657 35,375 43,894 27,596 23.43%
-
NP to SH 97,721 40,664 22,496 34,657 35,375 43,894 27,596 23.43%
-
Tax Rate 21.07% 23.35% 31.28% 28.82% 29.45% 28.42% 26.93% -
Total Cost 67,578 50,357 60,693 60,312 61,729 58,518 42,833 7.88%
-
Net Worth 502,515 459,636 438,603 423,218 418,380 404,037 386,473 4.46%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div 63,953 33,807 27,389 29,771 27,722 22,839 17,063 24.60%
Div Payout % 65.45% 83.14% 121.75% 85.90% 78.37% 52.03% 61.83% -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 502,515 459,636 438,603 423,218 418,380 404,037 386,473 4.46%
NOSH 91,366 91,379 91,375 90,625 89,781 88,604 87,043 0.81%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 59.12% 44.68% 27.04% 36.49% 36.43% 42.86% 39.18% -
ROE 19.45% 8.85% 5.13% 8.19% 8.46% 10.86% 7.14% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 180.92 99.61 91.04 104.79 108.16 115.58 80.91 14.33%
EPS 106.95 44.50 24.62 38.24 39.40 49.54 31.70 22.44%
DPS 70.00 37.00 30.00 33.00 31.00 26.00 19.60 23.61%
NAPS 5.50 5.03 4.80 4.67 4.66 4.56 4.44 3.62%
Adjusted Per Share Value based on latest NOSH - 90,625
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 180.93 99.63 91.05 103.95 106.28 112.09 77.09 15.26%
EPS 106.96 44.51 24.62 37.93 38.72 48.04 30.20 23.43%
DPS 70.00 37.00 29.98 32.59 30.34 25.00 18.68 24.60%
NAPS 5.5002 5.0309 4.8007 4.6323 4.5793 4.4223 4.2301 4.46%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 6.95 5.60 5.40 4.98 4.94 4.94 4.90 -
P/RPS 3.84 5.62 5.93 4.75 4.57 4.27 6.06 -7.31%
P/EPS 6.50 12.58 21.93 13.02 12.54 9.97 15.46 -13.43%
EY 15.39 7.95 4.56 7.68 7.98 10.03 6.47 15.52%
DY 10.07 6.61 5.56 6.63 6.28 5.26 4.00 16.61%
P/NAPS 1.26 1.11 1.13 1.07 1.06 1.08 1.10 2.28%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 31/10/08 30/10/07 31/10/06 28/10/05 29/10/04 30/10/03 29/10/02 -
Price 5.00 6.10 5.60 5.00 4.96 5.30 4.70 -
P/RPS 2.76 6.12 6.15 4.77 4.59 4.59 5.81 -11.65%
P/EPS 4.67 13.71 22.75 13.07 12.59 10.70 14.82 -17.49%
EY 21.39 7.30 4.40 7.65 7.94 9.35 6.75 21.17%
DY 14.00 6.07 5.36 6.60 6.25 4.91 4.17 22.34%
P/NAPS 0.91 1.21 1.17 1.07 1.06 1.16 1.06 -2.50%

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