[CHINTEK] QoQ Annualized Quarter Result on 31-Aug-2004 [#4]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

29-Oct-2004

Admission Sponsor

Sponsor

Financial Year

31-Aug-2004

Quarter

31-Aug-2004 [#4]

Profit Trend

QoQ- -5.32%

YoY- -19.4%

Quarter Report

Fourth Quarter 31 August 2004.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Annualized Quarter Result
Revenue	98,792	99,282	97,444	97,104	92,062	91,292	95,832	2.04%
YoY %	-0.49%	1.89%	0.35%	5.48%	0.84%	-4.74%	-	-
Horiz. %	103.09%	103.60%	101.68%	101.33%	96.07%	95.26%	100.00%	-
PBT	54,044	59,442	60,180	50,149	51,892	54,608	60,368	-7.10%
YoY %	-9.08%	-1.23%	20.00%	-3.36%	-4.97%	-9.54%	-	-
Horiz. %	89.52%	98.47%	99.69%	83.07%	85.96%	90.46%	100.00%	-
Tax	-15,329	-16,492	-16,828	-14,770	-14,525	-15,162	-15,980	-2.73%
YoY %	7.05%	2.00%	-13.93%	-1.69%	4.20%	5.12%	-	-
Horiz. %	95.93%	103.20%	105.31%	92.43%	90.89%	94.88%	100.00%	-
NP	38,714	42,950	43,352	35,379	37,366	39,446	44,388	-8.70%
YoY %	-9.86%	-0.93%	22.54%	-5.32%	-5.27%	-11.13%	-	-
Horiz. %	87.22%	96.76%	97.67%	79.70%	84.18%	88.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,714	42,950	43,352	35,379	37,366	39,446	44,388	-8.70%
YoY %	-9.86%	-0.93%	22.54%	-5.32%	-5.27%	-11.13%	-	-
Horiz. %	87.22%	96.76%	97.67%	79.70%	84.18%	88.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.36%	27.74%	27.96%	29.45%	27.99%	27.77%	26.47%	-
YoY %	2.24%	-0.79%	-5.06%	5.22%	0.79%	4.91%	-	-
Horiz. %	107.14%	104.80%	105.63%	111.26%	105.74%	104.91%	100.00%	-
Total Cost	60,077	56,332	54,092	61,725	54,696	51,846	51,444	10.88%
YoY %	6.65%	4.14%	-12.37%	12.85%	5.50%	0.78%	-	-
Horiz. %	116.78%	109.50%	105.15%	119.98%	106.32%	100.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	433,103	430,942	430,556	416,141	423,837	415,364	417,811	2.42%
YoY %	0.50%	0.09%	3.46%	-1.82%	2.04%	-0.59%	-	-
Horiz. %	103.66%	103.14%	103.05%	99.60%	101.44%	99.41%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Dividend
Div	39,701	27,046	54,044	27,742	36,959	23,224	46,423	-9.89%
YoY %	46.79%	-49.96%	94.81%	-24.94%	59.14%	-49.97%	-	-
Horiz. %	85.52%	58.26%	116.42%	59.76%	79.61%	50.03%	100.00%	-
Div Payout %	102.55%	62.97%	124.66%	78.42%	98.91%	58.88%	104.59%	-
YoY %	62.86%	-49.49%	58.96%	-20.72%	67.99%	-43.70%	-	-
Horiz. %	98.05%	60.21%	119.19%	74.98%	94.57%	56.30%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Equity
Net Worth	433,103	430,942	430,556	416,141	423,837	415,364	417,811	2.42%
YoY %	0.50%	0.09%	3.46%	-1.82%	2.04%	-0.59%	-	-
Horiz. %	103.66%	103.14%	103.05%	99.60%	101.44%	99.41%	100.00%	-
NOSH	90,229	90,155	90,074	89,492	89,417	89,325	89,275	0.71%
YoY %	0.08%	0.09%	0.65%	0.08%	0.10%	0.06%	-	-
Horiz. %	101.07%	100.99%	100.89%	100.24%	100.16%	100.06%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Ratio Analysis
NP Margin	39.19%	43.26%	44.49%	36.43%	40.59%	43.21%	46.32%	-
YoY %	-9.41%	-2.76%	22.12%	-10.25%	-6.06%	-6.71%	-	-
Horiz. %	84.61%	93.39%	96.05%	78.65%	87.63%	93.29%	100.00%	-
ROE	8.94%	9.97%	10.07%	8.50%	8.82%	9.50%	10.62%	-
YoY %	-10.33%	-0.99%	18.47%	-3.63%	-7.16%	-10.55%	-	-
Horiz. %	84.18%	93.88%	94.82%	80.04%	83.05%	89.45%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Per Share
RPS	109.49	110.12	108.18	108.50	102.96	102.20	107.34	1.32%
YoY %	-0.57%	1.79%	-0.29%	5.38%	0.74%	-4.79%	-	-
Horiz. %	102.00%	102.59%	100.78%	101.08%	95.92%	95.21%	100.00%	-
EPS	42.91	47.64	48.12	39.53	41.79	44.16	49.72	-9.34%
YoY %	-9.93%	-1.00%	21.73%	-5.41%	-5.37%	-11.18%	-	-
Horiz. %	86.30%	95.82%	96.78%	79.51%	84.05%	88.82%	100.00%	-
DPS	44.00	30.00	60.00	31.00	41.33	26.00	52.00	-10.53%
YoY %	46.67%	-50.00%	93.55%	-24.99%	58.96%	-50.00%	-	-
Horiz. %	84.62%	57.69%	115.38%	59.62%	79.48%	50.00%	100.00%	-
NAPS	4.80	4.78	4.78	4.65	4.74	4.65	4.68	1.70%
YoY %	0.42%	0.00%	2.80%	-1.90%	1.94%	-0.64%	-	-
Horiz. %	102.56%	102.14%	102.14%	99.36%	101.28%	99.36%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 89,781
RPS	108.13	108.67	106.66	106.28	100.77	99.92	104.89	2.04%
YoY %	-0.50%	1.88%	0.36%	5.47%	0.85%	-4.74%	-	-
Horiz. %	103.09%	103.60%	101.69%	101.33%	96.07%	95.26%	100.00%	-
EPS	42.37	47.01	47.45	38.72	40.90	43.18	48.58	-8.70%
YoY %	-9.87%	-0.93%	22.55%	-5.33%	-5.28%	-11.12%	-	-
Horiz. %	87.22%	96.77%	97.67%	79.70%	84.19%	88.88%	100.00%	-
DPS	43.45	29.60	59.15	30.37	40.45	25.42	50.81	-9.89%
YoY %	46.79%	-49.96%	94.76%	-24.92%	59.13%	-49.97%	-	-
Horiz. %	85.51%	58.26%	116.41%	59.77%	79.61%	50.03%	100.00%	-
NAPS	4.7405	4.7168	4.7126	4.5548	4.6391	4.5463	4.5731	2.42%
YoY %	0.50%	0.09%	3.46%	-1.82%	2.04%	-0.59%	-	-
Horiz. %	103.66%	103.14%	103.05%	99.60%	101.44%	99.41%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/05	28/02/05	30/11/04	30/08/04	31/05/04	27/02/04	28/11/03	-
Price	4.82	4.86	5.00	4.94	5.40	5.55	5.20	-
P/RPS	4.40	4.41	4.62	4.55	5.24	5.43	4.84	-6.15%
YoY %	-0.23%	-4.55%	1.54%	-13.17%	-3.50%	12.19%	-	-
Horiz. %	90.91%	91.12%	95.45%	94.01%	108.26%	112.19%	100.00%	-
P/EPS	11.23	10.20	10.39	12.50	12.92	12.57	10.46	4.84%
YoY %	10.10%	-1.83%	-16.88%	-3.25%	2.78%	20.17%	-	-
Horiz. %	107.36%	97.51%	99.33%	119.50%	123.52%	120.17%	100.00%	-
EY	8.90	9.80	9.63	8.00	7.74	7.96	9.56	-4.65%
YoY %	-9.18%	1.77%	20.38%	3.36%	-2.76%	-16.74%	-	-
Horiz. %	93.10%	102.51%	100.73%	83.68%	80.96%	83.26%	100.00%	-
DY	9.13	6.17	12.00	6.28	7.65	4.68	10.00	-5.88%
YoY %	47.97%	-48.58%	91.08%	-17.91%	63.46%	-53.20%	-	-
Horiz. %	91.30%	61.70%	120.00%	62.80%	76.50%	46.80%	100.00%	-
P/NAPS	1.00	1.02	1.05	1.06	1.14	1.19	1.11	-6.71%
YoY %	-1.96%	-2.86%	-0.94%	-7.02%	-4.20%	7.21%	-	-
Horiz. %	90.09%	91.89%	94.59%	95.50%	102.70%	107.21%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Price Multiplier on Announcement Date
Date	28/07/05	27/04/05	28/01/05	29/10/04	30/07/04	26/04/04	30/01/04	-
Price	5.00	4.90	5.00	4.96	4.98	5.65	5.25	-
P/RPS	4.57	4.45	4.62	4.57	4.84	5.53	4.89	-4.40%
YoY %	2.70%	-3.68%	1.09%	-5.58%	-12.48%	13.09%	-	-
Horiz. %	93.46%	91.00%	94.48%	93.46%	98.98%	113.09%	100.00%	-
P/EPS	11.65	10.29	10.39	12.55	11.92	12.79	10.56	6.76%
YoY %	13.22%	-0.96%	-17.21%	5.29%	-6.80%	21.12%	-	-
Horiz. %	110.32%	97.44%	98.39%	118.84%	112.88%	121.12%	100.00%	-
EY	8.58	9.72	9.63	7.97	8.39	7.82	9.47	-6.36%
YoY %	-11.73%	0.93%	20.83%	-5.01%	7.29%	-17.42%	-	-
Horiz. %	90.60%	102.64%	101.69%	84.16%	88.60%	82.58%	100.00%	-
DY	8.80	6.12	12.00	6.25	8.30	4.60	9.90	-7.54%
YoY %	43.79%	-49.00%	92.00%	-24.70%	80.43%	-53.54%	-	-
Horiz. %	88.89%	61.82%	121.21%	63.13%	83.84%	46.46%	100.00%	-
P/NAPS	1.04	1.03	1.05	1.07	1.05	1.22	1.12	-4.81%
YoY %	0.97%	-1.90%	-1.87%	1.90%	-13.93%	8.93%	-	-
Horiz. %	92.86%	91.96%	93.75%	95.54%	93.75%	108.93%	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