[CHINTEK] QoQ Annualized Quarter Result on 31-May-2005 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- -9.86%
YoY- 3.61%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 71,292 75,880 94,969 98,792 99,282 97,444 97,104 -18.66%
PBT 29,646 28,452 48,720 54,044 59,442 60,180 50,149 -29.63%
Tax -8,046 -9,076 -14,029 -15,329 -16,492 -16,828 -14,770 -33.37%
NP 21,600 19,376 34,691 38,714 42,950 43,352 35,379 -28.09%
-
NP to SH 21,600 19,376 34,691 38,714 42,950 43,352 35,379 -28.09%
-
Tax Rate 27.14% 31.90% 28.80% 28.36% 27.74% 27.96% 29.45% -
Total Cost 49,692 56,504 60,278 60,077 56,332 54,092 61,725 -13.49%
-
Net Worth 438,207 437,875 421,893 433,103 430,942 430,556 416,141 3.51%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - 54,734 29,812 39,701 27,046 54,044 27,742 -
Div Payout % - 282.49% 85.94% 102.55% 62.97% 124.66% 78.42% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 438,207 437,875 421,893 433,103 430,942 430,556 416,141 3.51%
NOSH 91,293 91,224 90,341 90,229 90,155 90,074 89,492 1.34%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 30.30% 25.54% 36.53% 39.19% 43.26% 44.49% 36.43% -
ROE 4.93% 4.42% 8.22% 8.94% 9.97% 10.07% 8.50% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 78.09 83.18 105.12 109.49 110.12 108.18 108.50 -19.73%
EPS 23.66 21.24 38.40 42.91 47.64 48.12 39.53 -29.04%
DPS 0.00 60.00 33.00 44.00 30.00 60.00 31.00 -
NAPS 4.80 4.80 4.67 4.80 4.78 4.78 4.65 2.14%
Adjusted Per Share Value based on latest NOSH - 90,334
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 78.03 83.05 103.95 108.13 108.67 106.66 106.28 -18.66%
EPS 23.64 21.21 37.97 42.37 47.01 47.45 38.72 -28.09%
DPS 0.00 59.91 32.63 43.45 29.60 59.15 30.37 -
NAPS 4.7963 4.7927 4.6178 4.7405 4.7168 4.7126 4.5548 3.51%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 5.05 4.98 4.98 4.82 4.86 5.00 4.94 -
P/RPS 6.47 5.99 4.74 4.40 4.41 4.62 4.55 26.53%
P/EPS 21.34 23.45 12.97 11.23 10.20 10.39 12.50 42.98%
EY 4.69 4.27 7.71 8.90 9.80 9.63 8.00 -30.02%
DY 0.00 12.05 6.63 9.13 6.17 12.00 6.28 -
P/NAPS 1.05 1.04 1.07 1.00 1.02 1.05 1.06 -0.63%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 10/04/06 26/01/06 28/10/05 28/07/05 27/04/05 28/01/05 29/10/04 -
Price 5.05 5.05 5.00 5.00 4.90 5.00 4.96 -
P/RPS 6.47 6.07 4.76 4.57 4.45 4.62 4.57 26.16%
P/EPS 21.34 23.78 13.02 11.65 10.29 10.39 12.55 42.60%
EY 4.69 4.21 7.68 8.58 9.72 9.63 7.97 -29.84%
DY 0.00 11.88 6.60 8.80 6.12 12.00 6.25 -
P/NAPS 1.05 1.05 1.07 1.04 1.03 1.05 1.07 -1.25%

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