[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2003 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jan-2004

Admission Sponsor

Sponsor

Financial Year

31-Aug-2004

Quarter

30-Nov-2003 [#1]

Profit Trend

QoQ- 1.13%

YoY- 15.46%

Quarter Report

First Quarter 30 November 2003.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Annualized Quarter Result
Revenue	97,104	92,062	91,292	95,832	102,412	95,330	85,114	9.14%
YoY %	5.48%	0.84%	-4.74%	-6.43%	7.43%	12.00%	-	-
Horiz. %	114.09%	108.16%	107.26%	112.59%	120.32%	112.00%	100.00%	-
PBT	50,149	51,892	54,608	60,368	61,322	56,036	47,632	3.47%
YoY %	-3.36%	-4.97%	-9.54%	-1.56%	9.43%	17.64%	-	-
Horiz. %	105.28%	108.94%	114.65%	126.74%	128.74%	117.64%	100.00%	-
Tax	-14,770	-14,525	-15,162	-15,980	-17,428	-16,224	-14,000	3.61%
YoY %	-1.69%	4.20%	5.12%	8.31%	-7.42%	-15.89%	-	-
Horiz. %	105.50%	103.75%	108.30%	114.14%	124.49%	115.89%	100.00%	-
NP	35,379	37,366	39,446	44,388	43,894	39,812	33,632	3.41%
YoY %	-5.32%	-5.27%	-11.13%	1.13%	10.25%	18.38%	-	-
Horiz. %	105.19%	111.10%	117.29%	131.98%	130.51%	118.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,379	37,366	39,446	44,388	43,894	39,812	33,632	3.41%
YoY %	-5.32%	-5.27%	-11.13%	1.13%	10.25%	18.38%	-	-
Horiz. %	105.19%	111.10%	117.29%	131.98%	130.51%	118.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.45%	27.99%	27.77%	26.47%	28.42%	28.95%	29.39%	-
YoY %	5.22%	0.79%	4.91%	-6.86%	-1.83%	-1.50%	-	-
Horiz. %	100.20%	95.24%	94.49%	90.06%	96.70%	98.50%	100.00%	-
Total Cost	61,725	54,696	51,846	51,444	58,518	55,518	51,482	12.79%
YoY %	12.85%	5.50%	0.78%	-12.09%	5.40%	7.84%	-	-
Horiz. %	119.90%	106.24%	100.71%	99.93%	113.67%	107.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	416,141	423,837	415,364	417,811	401,678	406,968	394,070	3.68%
YoY %	-1.82%	2.04%	-0.59%	4.02%	-1.30%	3.27%	-	-
Horiz. %	105.60%	107.55%	105.40%	106.02%	101.93%	103.27%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Dividend
Div	27,742	36,959	23,224	46,423	22,902	30,471	19,308	27.19%
YoY %	-24.94%	59.14%	-49.97%	102.70%	-24.84%	57.82%	-	-
Horiz. %	143.68%	191.42%	120.28%	240.43%	118.61%	157.82%	100.00%	-
Div Payout %	78.42%	98.91%	58.88%	104.59%	52.18%	76.54%	57.41%	-
YoY %	-20.72%	67.99%	-43.70%	100.44%	-31.83%	33.32%	-	-
Horiz. %	136.60%	172.29%	102.56%	182.18%	90.89%	133.32%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Equity
Net Worth	416,141	423,837	415,364	417,811	401,678	406,968	394,070	3.68%
YoY %	-1.82%	2.04%	-0.59%	4.02%	-1.30%	3.27%	-	-
Horiz. %	105.60%	107.55%	105.40%	106.02%	101.93%	103.27%	100.00%	-
NOSH	89,492	89,417	89,325	89,275	88,087	87,898	87,766	1.30%
YoY %	0.08%	0.10%	0.06%	1.35%	0.22%	0.15%	-	-
Horiz. %	101.97%	101.88%	101.78%	101.72%	100.37%	100.15%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Ratio Analysis
NP Margin	36.43%	40.59%	43.21%	46.32%	42.86%	41.76%	39.51%	-
YoY %	-10.25%	-6.06%	-6.71%	8.07%	2.63%	5.69%	-	-
Horiz. %	92.20%	102.73%	109.36%	117.24%	108.48%	105.69%	100.00%	-
ROE	8.50%	8.82%	9.50%	10.62%	10.93%	9.78%	8.53%	-
YoY %	-3.63%	-7.16%	-10.55%	-2.84%	11.76%	14.65%	-	-
Horiz. %	99.65%	103.40%	111.37%	124.50%	128.14%	114.65%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Per Share
RPS	108.50	102.96	102.20	107.34	116.26	108.46	96.98	7.73%
YoY %	5.38%	0.74%	-4.79%	-7.67%	7.19%	11.84%	-	-
Horiz. %	111.88%	106.17%	105.38%	110.68%	119.88%	111.84%	100.00%	-
EPS	39.53	41.79	44.16	49.72	49.83	45.29	38.32	2.08%
YoY %	-5.41%	-5.37%	-11.18%	-0.22%	10.02%	18.19%	-	-
Horiz. %	103.16%	109.06%	115.24%	129.75%	130.04%	118.19%	100.00%	-
DPS	31.00	41.33	26.00	52.00	26.00	34.67	22.00	25.55%
YoY %	-24.99%	58.96%	-50.00%	100.00%	-25.01%	57.59%	-	-
Horiz. %	140.91%	187.86%	118.18%	236.36%	118.18%	157.59%	100.00%	-
NAPS	4.65	4.74	4.65	4.68	4.56	4.63	4.49	2.35%
YoY %	-1.90%	1.94%	-0.64%	2.63%	-1.51%	3.12%	-	-
Horiz. %	103.56%	105.57%	103.56%	104.23%	101.56%	103.12%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Adjusted Per Share Value based on latest NOSH - 89,275
RPS	106.28	100.77	99.92	104.89	112.09	104.34	93.16	9.13%
YoY %	5.47%	0.85%	-4.74%	-6.42%	7.43%	12.00%	-	-
Horiz. %	114.08%	108.17%	107.26%	112.59%	120.32%	112.00%	100.00%	-
EPS	38.72	40.90	43.18	48.58	48.04	43.58	36.81	3.41%
YoY %	-5.33%	-5.28%	-11.12%	1.12%	10.23%	18.39%	-	-
Horiz. %	105.19%	111.11%	117.31%	131.98%	130.51%	118.39%	100.00%	-
DPS	30.37	40.45	25.42	50.81	25.07	33.35	21.13	27.21%
YoY %	-24.92%	59.13%	-49.97%	102.67%	-24.83%	57.83%	-	-
Horiz. %	143.73%	191.43%	120.30%	240.46%	118.65%	157.83%	100.00%	-
NAPS	4.5548	4.6391	4.5463	4.5731	4.3965	4.4544	4.3132	3.68%
YoY %	-1.82%	2.04%	-0.59%	4.02%	-1.30%	3.27%	-	-
Horiz. %	105.60%	107.56%	105.40%	106.03%	101.93%	103.27%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/04	31/05/04	27/02/04	28/11/03	29/08/03	30/05/03	28/02/03	-
Price	4.94	5.40	5.55	5.20	4.94	4.68	4.84	-
P/RPS	4.55	5.24	5.43	4.84	4.25	4.32	4.99	-5.94%
YoY %	-13.17%	-3.50%	12.19%	13.88%	-1.62%	-13.43%	-	-
Horiz. %	91.18%	105.01%	108.82%	96.99%	85.17%	86.57%	100.00%	-
P/EPS	12.50	12.92	12.57	10.46	9.91	10.33	12.63	-0.68%
YoY %	-3.25%	2.78%	20.17%	5.55%	-4.07%	-18.21%	-	-
Horiz. %	98.97%	102.30%	99.52%	82.82%	78.46%	81.79%	100.00%	-
EY	8.00	7.74	7.96	9.56	10.09	9.68	7.92	0.66%
YoY %	3.36%	-2.76%	-16.74%	-5.25%	4.24%	22.22%	-	-
Horiz. %	101.01%	97.73%	100.51%	120.71%	127.40%	122.22%	100.00%	-
DY	6.28	7.65	4.68	10.00	5.26	7.41	4.55	23.84%
YoY %	-17.91%	63.46%	-53.20%	90.11%	-29.01%	62.86%	-	-
Horiz. %	138.02%	168.13%	102.86%	219.78%	115.60%	162.86%	100.00%	-
P/NAPS	1.06	1.14	1.19	1.11	1.08	1.01	1.08	-1.23%
YoY %	-7.02%	-4.20%	7.21%	2.78%	6.93%	-6.48%	-	-
Horiz. %	98.15%	105.56%	110.19%	102.78%	100.00%	93.52%	100.00%	-

	31/08/04	31/05/04	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	CAGR
Price Multiplier on Announcement Date
Date	29/10/04	30/07/04	26/04/04	30/01/04	30/10/03	29/07/03	28/04/03	-
Price	4.96	4.98	5.65	5.25	5.30	4.90	4.60	-
P/RPS	4.57	4.84	5.53	4.89	4.56	4.52	4.74	-2.39%
YoY %	-5.58%	-12.48%	13.09%	7.24%	0.88%	-4.64%	-	-
Horiz. %	96.41%	102.11%	116.67%	103.16%	96.20%	95.36%	100.00%	-
P/EPS	12.55	11.92	12.79	10.56	10.64	10.82	12.00	3.01%
YoY %	5.29%	-6.80%	21.12%	-0.75%	-1.66%	-9.83%	-	-
Horiz. %	104.58%	99.33%	106.58%	88.00%	88.67%	90.17%	100.00%	-
EY	7.97	8.39	7.82	9.47	9.40	9.24	8.33	-2.88%
YoY %	-5.01%	7.29%	-17.42%	0.74%	1.73%	10.92%	-	-
Horiz. %	95.68%	100.72%	93.88%	113.69%	112.85%	110.92%	100.00%	-
DY	6.25	8.30	4.60	9.90	4.91	7.07	4.78	19.47%
YoY %	-24.70%	80.43%	-53.54%	101.63%	-30.55%	47.91%	-	-
Horiz. %	130.75%	173.64%	96.23%	207.11%	102.72%	147.91%	100.00%	-
P/NAPS	1.07	1.05	1.22	1.12	1.16	1.06	1.02	3.22%
YoY %	1.90%	-13.93%	8.93%	-3.45%	9.43%	3.92%	-	-
Horiz. %	104.90%	102.94%	119.61%	109.80%	113.73%	103.92%	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