[CHINTEK] QoQ Cumulative Quarter Result on 29-Feb-2004 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 77.73%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 24,361 97,104 69,047 45,646 23,958 102,412 71,498 -51.12%
PBT 15,045 50,149 38,919 27,304 15,092 61,322 42,027 -49.48%
Tax -4,207 -14,770 -10,894 -7,581 -3,995 -17,428 -12,168 -50.64%
NP 10,838 35,379 28,025 19,723 11,097 43,894 29,859 -49.02%
-
NP to SH 10,838 35,379 28,025 19,723 11,097 43,894 29,859 -49.02%
-
Tax Rate 27.96% 29.45% 27.99% 27.77% 26.47% 28.42% 28.95% -
Total Cost 13,523 61,725 41,022 25,923 12,861 58,518 41,639 -52.65%
-
Net Worth 430,556 416,141 423,837 415,364 417,811 401,678 406,968 3.81%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 13,511 27,742 27,719 11,612 11,605 22,902 22,853 -29.49%
Div Payout % 124.66% 78.42% 98.91% 58.88% 104.59% 52.18% 76.54% -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 430,556 416,141 423,837 415,364 417,811 401,678 406,968 3.81%
NOSH 90,074 89,492 89,417 89,325 89,275 88,087 87,898 1.63%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 44.49% 36.43% 40.59% 43.21% 46.32% 42.86% 41.76% -
ROE 2.52% 8.50% 6.61% 4.75% 2.66% 10.93% 7.34% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 27.05 108.50 77.22 51.10 26.84 116.26 81.34 -51.90%
EPS 12.03 39.53 31.34 22.08 12.43 49.83 33.97 -49.85%
DPS 15.00 31.00 31.00 13.00 13.00 26.00 26.00 -30.62%
NAPS 4.78 4.65 4.74 4.65 4.68 4.56 4.63 2.14%
Adjusted Per Share Value based on latest NOSH - 89,389
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 26.66 106.28 75.57 49.96 26.22 112.09 78.26 -51.12%
EPS 11.86 38.72 30.67 21.59 12.15 48.04 32.68 -49.02%
DPS 14.79 30.37 30.34 12.71 12.70 25.07 25.01 -29.47%
NAPS 4.7126 4.5548 4.6391 4.5463 4.5731 4.3965 4.4544 3.81%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 5.00 4.94 5.40 5.55 5.20 4.94 4.68 -
P/RPS 18.49 4.55 6.99 10.86 19.38 4.25 5.75 117.39%
P/EPS 41.55 12.50 17.23 25.14 41.83 9.91 13.78 108.29%
EY 2.41 8.00 5.80 3.98 2.39 10.09 7.26 -51.96%
DY 3.00 6.28 5.74 2.34 2.50 5.26 5.56 -33.64%
P/NAPS 1.05 1.06 1.14 1.19 1.11 1.08 1.01 2.61%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 28/01/05 29/10/04 30/07/04 26/04/04 30/01/04 30/10/03 29/07/03 -
Price 5.00 4.96 4.98 5.65 5.25 5.30 4.90 -
P/RPS 18.49 4.57 6.45 11.06 19.56 4.56 6.02 110.86%
P/EPS 41.55 12.55 15.89 25.59 42.24 10.64 14.42 102.10%
EY 2.41 7.97 6.29 3.91 2.37 9.40 6.93 -50.45%
DY 3.00 6.25 6.22 2.30 2.48 4.91 5.31 -31.58%
P/NAPS 1.05 1.07 1.05 1.22 1.12 1.16 1.06 -0.62%

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