[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2005 [#2]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Apr-2005

Admission Sponsor

Sponsor

Financial Year

31-Aug-2005

Quarter

28-Feb-2005 [#2]

Profit Trend

QoQ- -0.93%

YoY- 8.88%

Quarter Report

Second Quarter 28 February 2005.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Annualized Quarter Result
Revenue	75,880	94,969	98,792	99,282	97,444	97,104	92,062	-12.08%
YoY %	-20.10%	-3.87%	-0.49%	1.89%	0.35%	5.48%	-	-
Horiz. %	82.42%	103.16%	107.31%	107.84%	105.85%	105.48%	100.00%	-
PBT	28,452	48,720	54,044	59,442	60,180	50,149	51,892	-32.98%
YoY %	-41.60%	-9.85%	-9.08%	-1.23%	20.00%	-3.36%	-	-
Horiz. %	54.83%	93.89%	104.15%	114.55%	115.97%	96.64%	100.00%	-
Tax	-9,076	-14,029	-15,329	-16,492	-16,828	-14,770	-14,525	-26.89%
YoY %	35.31%	8.48%	7.05%	2.00%	-13.93%	-1.69%	-	-
Horiz. %	62.49%	96.59%	105.54%	113.54%	115.86%	101.69%	100.00%	-
NP	19,376	34,691	38,714	42,950	43,352	35,379	37,366	-35.42%
YoY %	-44.15%	-10.39%	-9.86%	-0.93%	22.54%	-5.32%	-	-
Horiz. %	51.85%	92.84%	103.61%	114.94%	116.02%	94.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,376	34,691	38,714	42,950	43,352	35,379	37,366	-35.42%
YoY %	-44.15%	-10.39%	-9.86%	-0.93%	22.54%	-5.32%	-	-
Horiz. %	51.85%	92.84%	103.61%	114.94%	116.02%	94.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.90%	28.80%	28.36%	27.74%	27.96%	29.45%	27.99%	-
YoY %	10.76%	1.55%	2.24%	-0.79%	-5.06%	5.22%	-	-
Horiz. %	113.97%	102.89%	101.32%	99.11%	99.89%	105.22%	100.00%	-
Total Cost	56,504	60,278	60,077	56,332	54,092	61,725	54,696	2.18%
YoY %	-6.26%	0.33%	6.65%	4.14%	-12.37%	12.85%	-	-
Horiz. %	103.31%	110.21%	109.84%	102.99%	98.90%	112.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	437,875	421,893	433,103	430,942	430,556	416,141	423,837	2.19%
YoY %	3.79%	-2.59%	0.50%	0.09%	3.46%	-1.82%	-	-
Horiz. %	103.31%	99.54%	102.19%	101.68%	101.59%	98.18%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Dividend
Div	54,734	29,812	39,701	27,046	54,044	27,742	36,959	29.89%
YoY %	83.60%	-24.91%	46.79%	-49.96%	94.81%	-24.94%	-	-
Horiz. %	148.09%	80.66%	107.42%	73.18%	146.23%	75.06%	100.00%	-
Div Payout %	282.49%	85.94%	102.55%	62.97%	124.66%	78.42%	98.91%	-
YoY %	228.71%	-16.20%	62.86%	-49.49%	58.96%	-20.72%	-	-
Horiz. %	285.60%	86.89%	103.68%	63.66%	126.03%	79.28%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Equity
Net Worth	437,875	421,893	433,103	430,942	430,556	416,141	423,837	2.19%
YoY %	3.79%	-2.59%	0.50%	0.09%	3.46%	-1.82%	-	-
Horiz. %	103.31%	99.54%	102.19%	101.68%	101.59%	98.18%	100.00%	-
NOSH	91,224	90,341	90,229	90,155	90,074	89,492	89,417	1.34%
YoY %	0.98%	0.12%	0.08%	0.09%	0.65%	0.08%	-	-
Horiz. %	102.02%	101.03%	100.91%	100.83%	100.73%	100.08%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Ratio Analysis
NP Margin	25.54%	36.53%	39.19%	43.26%	44.49%	36.43%	40.59%	-
YoY %	-30.08%	-6.79%	-9.41%	-2.76%	22.12%	-10.25%	-	-
Horiz. %	62.92%	90.00%	96.55%	106.58%	109.61%	89.75%	100.00%	-
ROE	4.42%	8.22%	8.94%	9.97%	10.07%	8.50%	8.82%	-
YoY %	-46.23%	-8.05%	-10.33%	-0.99%	18.47%	-3.63%	-	-
Horiz. %	50.11%	93.20%	101.36%	113.04%	114.17%	96.37%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Per Share
RPS	83.18	105.12	109.49	110.12	108.18	108.50	102.96	-13.24%
YoY %	-20.87%	-3.99%	-0.57%	1.79%	-0.29%	5.38%	-	-
Horiz. %	80.79%	102.10%	106.34%	106.95%	105.07%	105.38%	100.00%	-
EPS	21.24	38.40	42.91	47.64	48.12	39.53	41.79	-36.28%
YoY %	-44.69%	-10.51%	-9.93%	-1.00%	21.73%	-5.41%	-	-
Horiz. %	50.83%	91.89%	102.68%	114.00%	115.15%	94.59%	100.00%	-
DPS	60.00	33.00	44.00	30.00	60.00	31.00	41.33	28.18%
YoY %	81.82%	-25.00%	46.67%	-50.00%	93.55%	-24.99%	-	-
Horiz. %	145.17%	79.85%	106.46%	72.59%	145.17%	75.01%	100.00%	-
NAPS	4.80	4.67	4.80	4.78	4.78	4.65	4.74	0.84%
YoY %	2.78%	-2.71%	0.42%	0.00%	2.80%	-1.90%	-	-
Horiz. %	101.27%	98.52%	101.27%	100.84%	100.84%	98.10%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Adjusted Per Share Value based on latest NOSH - 90,238
RPS	83.05	103.95	108.13	108.67	106.66	106.28	100.77	-12.08%
YoY %	-20.11%	-3.87%	-0.50%	1.88%	0.36%	5.47%	-	-
Horiz. %	82.42%	103.16%	107.30%	107.84%	105.84%	105.47%	100.00%	-
EPS	21.21	37.97	42.37	47.01	47.45	38.72	40.90	-35.42%
YoY %	-44.14%	-10.38%	-9.87%	-0.93%	22.55%	-5.33%	-	-
Horiz. %	51.86%	92.84%	103.59%	114.94%	116.01%	94.67%	100.00%	-
DPS	59.91	32.63	43.45	29.60	59.15	30.37	40.45	29.90%
YoY %	83.60%	-24.90%	46.79%	-49.96%	94.76%	-24.92%	-	-
Horiz. %	148.11%	80.67%	107.42%	73.18%	146.23%	75.08%	100.00%	-
NAPS	4.7927	4.6178	4.7405	4.7168	4.7126	4.5548	4.6391	2.19%
YoY %	3.79%	-2.59%	0.50%	0.09%	3.46%	-1.82%	-	-
Horiz. %	103.31%	99.54%	102.19%	101.67%	101.58%	98.18%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/05	30/08/05	31/05/05	28/02/05	30/11/04	30/08/04	31/05/04	-
Price	4.98	4.98	4.82	4.86	5.00	4.94	5.40	-
P/RPS	5.99	4.74	4.40	4.41	4.62	4.55	5.24	9.31%
YoY %	26.37%	7.73%	-0.23%	-4.55%	1.54%	-13.17%	-	-
Horiz. %	114.31%	90.46%	83.97%	84.16%	88.17%	86.83%	100.00%	-
P/EPS	23.45	12.97	11.23	10.20	10.39	12.50	12.92	48.74%
YoY %	80.80%	15.49%	10.10%	-1.83%	-16.88%	-3.25%	-	-
Horiz. %	181.50%	100.39%	86.92%	78.95%	80.42%	96.75%	100.00%	-
EY	4.27	7.71	8.90	9.80	9.63	8.00	7.74	-32.71%
YoY %	-44.62%	-13.37%	-9.18%	1.77%	20.38%	3.36%	-	-
Horiz. %	55.17%	99.61%	114.99%	126.61%	124.42%	103.36%	100.00%	-
DY	12.05	6.63	9.13	6.17	12.00	6.28	7.65	35.34%
YoY %	81.75%	-27.38%	47.97%	-48.58%	91.08%	-17.91%	-	-
Horiz. %	157.52%	86.67%	119.35%	80.65%	156.86%	82.09%	100.00%	-
P/NAPS	1.04	1.07	1.00	1.02	1.05	1.06	1.14	-5.93%
YoY %	-2.80%	7.00%	-1.96%	-2.86%	-0.94%	-7.02%	-	-
Horiz. %	91.23%	93.86%	87.72%	89.47%	92.11%	92.98%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Price Multiplier on Announcement Date
Date	26/01/06	28/10/05	28/07/05	27/04/05	28/01/05	29/10/04	30/07/04	-
Price	5.05	5.00	5.00	4.90	5.00	4.96	4.98	-
P/RPS	6.07	4.76	4.57	4.45	4.62	4.57	4.84	16.27%
YoY %	27.52%	4.16%	2.70%	-3.68%	1.09%	-5.58%	-	-
Horiz. %	125.41%	98.35%	94.42%	91.94%	95.45%	94.42%	100.00%	-
P/EPS	23.78	13.02	11.65	10.29	10.39	12.55	11.92	58.40%
YoY %	82.64%	11.76%	13.22%	-0.96%	-17.21%	5.29%	-	-
Horiz. %	199.50%	109.23%	97.73%	86.33%	87.16%	105.29%	100.00%	-
EY	4.21	7.68	8.58	9.72	9.63	7.97	8.39	-36.82%
YoY %	-45.18%	-10.49%	-11.73%	0.93%	20.83%	-5.01%	-	-
Horiz. %	50.18%	91.54%	102.26%	115.85%	114.78%	94.99%	100.00%	-
DY	11.88	6.60	8.80	6.12	12.00	6.25	8.30	26.97%
YoY %	80.00%	-25.00%	43.79%	-49.00%	92.00%	-24.70%	-	-
Horiz. %	143.13%	79.52%	106.02%	73.73%	144.58%	75.30%	100.00%	-
P/NAPS	1.05	1.07	1.04	1.03	1.05	1.07	1.05	0.00%
YoY %	-1.87%	2.88%	0.97%	-1.90%	-1.87%	1.90%	-	-
Horiz. %	100.00%	101.90%	99.05%	98.10%	100.00%	101.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos