[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2001 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
25-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -84.72%
YoY- -20.25%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 70,429 49,377 31,361 15,940 58,098 44,330 28,059 84.38%
PBT 37,769 22,374 13,683 7,207 37,878 18,456 14,342 90.36%
Tax -10,208 -6,825 -4,287 -2,393 -6,372 -5,362 -3,855 91.06%
NP 27,561 15,549 9,396 4,814 31,506 13,094 10,487 90.10%
-
NP to SH 27,561 15,549 9,396 4,814 31,506 13,094 10,487 90.10%
-
Tax Rate 27.03% 30.50% 31.33% 33.20% 16.82% 29.05% 26.88% -
Total Cost 42,868 33,828 21,965 11,126 26,592 31,236 17,572 80.92%
-
Net Worth 378,857 374,327 373,323 371,607 364,366 354,907 351,231 5.16%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div 17,065 16,937 7,550 - 19,221 10,020 9,987 42.78%
Div Payout % 61.92% 108.93% 80.36% - 61.01% 76.53% 95.24% -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 378,857 374,327 373,323 371,607 364,366 354,907 351,231 5.16%
NOSH 85,328 84,689 83,892 84,456 83,570 83,507 83,230 1.66%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 39.13% 31.49% 29.96% 30.20% 54.23% 29.54% 37.37% -
ROE 7.27% 4.15% 2.52% 1.30% 8.65% 3.69% 2.99% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 82.54 58.30 37.38 18.87 69.52 53.08 33.71 81.36%
EPS 32.30 18.36 11.20 5.70 37.70 15.68 12.60 86.98%
DPS 20.00 20.00 9.00 0.00 23.00 12.00 12.00 40.44%
NAPS 4.44 4.42 4.45 4.40 4.36 4.25 4.22 3.43%
Adjusted Per Share Value based on latest NOSH - 84,456
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 77.09 54.04 34.33 17.45 63.59 48.52 30.71 84.39%
EPS 30.17 17.02 10.28 5.27 34.48 14.33 11.48 90.10%
DPS 18.68 18.54 8.26 0.00 21.04 10.97 10.93 42.80%
NAPS 4.1467 4.0971 4.0862 4.0674 3.9881 3.8846 3.8443 5.16%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 4.90 4.64 4.52 4.52 4.66 4.10 4.26 -
P/RPS 5.94 7.96 12.09 23.95 6.70 7.72 12.64 -39.47%
P/EPS 15.17 25.27 40.36 79.30 12.36 26.15 33.81 -41.30%
EY 6.59 3.96 2.48 1.26 8.09 3.82 2.96 70.25%
DY 4.08 4.31 1.99 0.00 4.94 2.93 2.82 27.83%
P/NAPS 1.10 1.05 1.02 1.03 1.07 0.96 1.01 5.83%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 29/10/02 25/07/02 26/04/02 25/01/02 26/10/01 26/07/01 26/04/01 -
Price 4.70 4.64 4.98 4.68 4.60 4.38 3.90 -
P/RPS 5.69 7.96 13.32 24.80 6.62 8.25 11.57 -37.61%
P/EPS 14.55 25.27 44.46 82.11 12.20 27.93 30.95 -39.45%
EY 6.87 3.96 2.25 1.22 8.20 3.58 3.23 65.16%
DY 4.26 4.31 1.81 0.00 5.00 2.74 3.08 24.06%
P/NAPS 1.06 1.05 1.12 1.06 1.06 1.03 0.92 9.87%

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