[CHINTEK] QoQ Cumulative 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- 98.15%

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
Cumulative Result
Revenue	18,970	94,969	74,094	49,641	24,361	97,104	69,047	-57.70%
YoY %	-80.03%	28.17%	49.26%	103.77%	-74.91%	40.63%	-	-
Horiz. %	27.47%	137.54%	107.31%	71.89%	35.28%	140.63%	100.00%	-
PBT	7,113	48,720	40,533	29,721	15,045	50,149	38,919	-67.76%
YoY %	-85.40%	20.20%	36.38%	97.55%	-70.00%	28.85%	-	-
Horiz. %	18.28%	125.18%	104.15%	76.37%	38.66%	128.85%	100.00%	-
Tax	-2,269	-14,029	-11,497	-8,246	-4,207	-14,770	-10,894	-64.82%
YoY %	83.83%	-22.02%	-39.43%	-96.01%	71.52%	-35.58%	-	-
Horiz. %	20.83%	128.78%	105.54%	75.69%	38.62%	135.58%	100.00%	-
NP	4,844	34,691	29,036	21,475	10,838	35,379	28,025	-68.93%
YoY %	-86.04%	19.48%	35.21%	98.15%	-69.37%	26.24%	-	-
Horiz. %	17.28%	123.79%	103.61%	76.63%	38.67%	126.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,844	34,691	29,036	21,475	10,838	35,379	28,025	-68.93%
YoY %	-86.04%	19.48%	35.21%	98.15%	-69.37%	26.24%	-	-
Horiz. %	17.28%	123.79%	103.61%	76.63%	38.67%	126.24%	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	14,126	60,278	45,058	28,166	13,523	61,725	41,022	-50.83%
YoY %	-76.57%	33.78%	59.97%	108.28%	-78.09%	50.47%	-	-
Horiz. %	34.44%	146.94%	109.84%	68.66%	32.97%	150.47%	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	13,683	29,812	29,775	13,523	13,511	27,742	27,719	-37.51%
YoY %	-54.10%	0.12%	120.18%	0.09%	-51.30%	0.08%	-	-
Horiz. %	49.36%	107.55%	107.42%	48.79%	48.74%	100.08%	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	1.11%	8.22%	6.70%	4.98%	2.52%	8.50%	6.61%	-
YoY %	-86.50%	22.69%	34.54%	97.62%	-70.35%	28.59%	-	-
Horiz. %	16.79%	124.36%	101.36%	75.34%	38.12%	128.59%	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	20.79	105.12	82.12	55.06	27.05	108.50	77.22	-58.27%
YoY %	-80.22%	28.01%	49.15%	103.55%	-75.07%	40.51%	-	-
Horiz. %	26.92%	136.13%	106.35%	71.30%	35.03%	140.51%	100.00%	-
EPS	5.31	38.40	32.18	23.82	12.03	39.53	31.34	-69.34%
YoY %	-86.17%	19.33%	35.10%	98.00%	-69.57%	26.13%	-	-
Horiz. %	16.94%	122.53%	102.68%	76.01%	38.39%	126.13%	100.00%	-
DPS	15.00	33.00	33.00	15.00	15.00	31.00	31.00	-38.33%
YoY %	-54.55%	0.00%	120.00%	0.00%	-51.61%	0.00%	-	-
Horiz. %	48.39%	106.45%	106.45%	48.39%	48.39%	100.00%	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	20.76	103.95	81.10	54.33	26.66	106.28	75.57	-57.70%
YoY %	-80.03%	28.18%	49.27%	103.79%	-74.92%	40.64%	-	-
Horiz. %	27.47%	137.55%	107.32%	71.89%	35.28%	140.64%	100.00%	-
EPS	5.30	37.97	31.78	23.51	11.86	38.72	30.67	-68.94%
YoY %	-86.04%	19.48%	35.18%	98.23%	-69.37%	26.25%	-	-
Horiz. %	17.28%	123.80%	103.62%	76.65%	38.67%	126.25%	100.00%	-
DPS	14.98	32.63	32.59	14.80	14.79	30.37	30.34	-37.50%
YoY %	-54.09%	0.12%	120.20%	0.07%	-51.30%	0.10%	-	-
Horiz. %	49.37%	107.55%	107.42%	48.78%	48.75%	100.10%	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	23.95	4.74	5.87	8.83	18.49	4.55	6.99	127.10%
YoY %	405.27%	-19.25%	-33.52%	-52.24%	306.37%	-34.91%	-	-
Horiz. %	342.63%	67.81%	83.98%	126.32%	264.52%	65.09%	100.00%	-
P/EPS	93.79	12.97	14.98	20.40	41.55	12.50	17.23	209.12%
YoY %	623.13%	-13.42%	-26.57%	-50.90%	232.40%	-27.45%	-	-
Horiz. %	544.34%	75.28%	86.94%	118.40%	241.15%	72.55%	100.00%	-
EY	1.07	7.71	6.68	4.90	2.41	8.00	5.80	-67.55%
YoY %	-86.12%	15.42%	36.33%	103.32%	-69.88%	37.93%	-	-
Horiz. %	18.45%	132.93%	115.17%	84.48%	41.55%	137.93%	100.00%	-
DY	3.01	6.63	6.85	3.09	3.00	6.28	5.74	-34.94%
YoY %	-54.60%	-3.21%	121.68%	3.00%	-52.23%	9.41%	-	-
Horiz. %	52.44%	115.51%	119.34%	53.83%	52.26%	109.41%	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	24.28	4.76	6.09	8.90	18.49	4.57	6.45	141.79%
YoY %	410.08%	-21.84%	-31.57%	-51.87%	304.60%	-29.15%	-	-
Horiz. %	376.43%	73.80%	94.42%	137.98%	286.67%	70.85%	100.00%	-
P/EPS	95.10	13.02	15.54	20.57	41.55	12.55	15.89	229.27%
YoY %	630.41%	-16.22%	-24.45%	-50.49%	231.08%	-21.02%	-	-
Horiz. %	598.49%	81.94%	97.80%	129.45%	261.49%	78.98%	100.00%	-
EY	1.05	7.68	6.44	4.86	2.41	7.97	6.29	-69.64%
YoY %	-86.33%	19.25%	32.51%	101.66%	-69.76%	26.71%	-	-
Horiz. %	16.69%	122.10%	102.38%	77.27%	38.31%	126.71%	100.00%	-
DY	2.97	6.60	6.60	3.06	3.00	6.25	6.22	-38.88%
YoY %	-55.00%	0.00%	115.69%	2.00%	-52.00%	0.48%	-	-
Horiz. %	47.75%	106.11%	106.11%	49.20%	48.23%	100.48%	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