[CHINTEK] YoY TTM Result on 31-May-2007 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 16.8%
YoY- 26.88%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 112,314 132,270 143,116 86,834 80,360 102,151 99,961 1.96%
PBT 63,927 78,552 105,146 41,695 33,729 51,729 58,210 1.57%
Tax -13,559 -17,088 -22,471 -11,622 -10,028 -15,373 -16,154 -2.87%
NP 50,368 61,464 82,675 30,073 23,701 36,356 42,056 3.05%
-
NP to SH 50,368 61,464 82,675 30,073 23,701 36,356 42,056 3.05%
-
Tax Rate 21.21% 21.75% 21.37% 27.87% 29.73% 29.72% 27.75% -
Total Cost 61,946 70,806 60,441 56,761 56,659 65,795 57,905 1.13%
-
Net Worth 549,981 520,612 500,690 456,990 435,856 433,605 424,410 4.41%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 36,543 31,969 63,953 33,807 27,389 29,771 27,722 4.70%
Div Payout % 72.55% 52.01% 77.36% 112.42% 115.56% 81.89% 65.92% -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 549,981 520,612 500,690 456,990 435,856 433,605 424,410 4.41%
NOSH 91,359 91,335 91,366 91,398 91,374 90,334 89,538 0.33%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 44.85% 46.47% 57.77% 34.63% 29.49% 35.59% 42.07% -
ROE 9.16% 11.81% 16.51% 6.58% 5.44% 8.38% 9.91% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 122.94 144.82 156.64 95.01 87.95 113.08 111.64 1.61%
EPS 55.13 67.29 90.49 32.90 25.94 40.25 46.97 2.70%
DPS 40.00 35.00 70.00 37.00 30.00 33.00 31.00 4.33%
NAPS 6.02 5.70 5.48 5.00 4.77 4.80 4.74 4.06%
Adjusted Per Share Value based on latest NOSH - 91,398
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 122.93 144.77 156.65 95.04 87.96 111.81 109.41 1.95%
EPS 55.13 67.27 90.49 32.92 25.94 39.79 46.03 3.05%
DPS 40.00 34.99 70.00 37.00 29.98 32.59 30.34 4.71%
NAPS 6.0197 5.6983 5.4802 5.0019 4.7706 4.746 4.6453 4.41%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 7.50 6.60 8.15 6.00 5.30 4.82 5.40 -
P/RPS 6.10 4.56 5.20 6.32 6.03 4.26 4.84 3.92%
P/EPS 13.60 9.81 9.01 18.24 20.43 11.98 11.50 2.83%
EY 7.35 10.20 11.10 5.48 4.89 8.35 8.70 -2.77%
DY 5.33 5.30 8.59 6.17 5.66 6.85 5.74 -1.22%
P/NAPS 1.25 1.16 1.49 1.20 1.11 1.00 1.14 1.54%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 30/07/10 31/07/09 31/07/08 27/07/07 27/07/06 28/07/05 30/07/04 -
Price 7.91 7.30 7.80 5.90 5.30 5.00 4.98 -
P/RPS 6.43 5.04 4.98 6.21 6.03 4.42 4.46 6.28%
P/EPS 14.35 10.85 8.62 17.93 20.43 12.42 10.60 5.17%
EY 6.97 9.22 11.60 5.58 4.89 8.05 9.43 -4.91%
DY 5.06 4.79 8.97 6.27 5.66 6.60 6.22 -3.38%
P/NAPS 1.31 1.28 1.42 1.18 1.11 1.04 1.05 3.75%

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