[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2002 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Jan-2003

Admission Sponsor

Sponsor

Financial Year

31-Aug-2003

Quarter

30-Nov-2002 [#1]

Profit Trend

QoQ- -65.13%

YoY- 99.65%

Quarter Report

First Quarter 30 November 2002.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Cumulative Result
Revenue	102,412	71,498	42,557	23,427	70,429	49,377	31,361	119.63%
YoY %	43.24%	68.01%	81.66%	-66.74%	42.64%	57.45%	-	-
Horiz. %	326.56%	227.98%	135.70%	74.70%	224.58%	157.45%	100.00%	-
PBT	61,322	42,027	23,816	13,734	37,769	22,374	13,683	171.08%
YoY %	45.91%	76.47%	73.41%	-63.64%	68.81%	63.52%	-	-
Horiz. %	448.16%	307.15%	174.06%	100.37%	276.03%	163.52%	100.00%	-
Tax	-17,428	-12,168	-7,000	-4,123	-10,208	-6,825	-4,287	154.06%
YoY %	-43.23%	-73.83%	-69.78%	59.61%	-49.57%	-59.20%	-	-
Horiz. %	406.53%	283.83%	163.28%	96.17%	238.12%	159.20%	100.00%	-
NP	43,894	29,859	16,816	9,611	27,561	15,549	9,396	178.66%
YoY %	47.00%	77.56%	74.97%	-65.13%	77.25%	65.49%	-	-
Horiz. %	467.16%	317.78%	178.97%	102.29%	293.33%	165.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,894	29,859	16,816	9,611	27,561	15,549	9,396	178.66%
YoY %	47.00%	77.56%	74.97%	-65.13%	77.25%	65.49%	-	-
Horiz. %	467.16%	317.78%	178.97%	102.29%	293.33%	165.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.42%	28.95%	29.39%	30.02%	27.03%	30.50%	31.33%	-
YoY %	-1.83%	-1.50%	-2.10%	11.06%	-11.38%	-2.65%	-	-
Horiz. %	90.71%	92.40%	93.81%	95.82%	86.28%	97.35%	100.00%	-
Total Cost	58,518	41,639	25,741	13,816	42,868	33,828	21,965	91.83%
YoY %	40.54%	61.76%	86.31%	-67.77%	26.72%	54.01%	-	-
Horiz. %	266.41%	189.57%	117.19%	62.90%	195.17%	154.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	401,678	406,968	394,070	394,051	378,857	374,327	373,323	4.98%
YoY %	-1.30%	3.27%	0.00%	4.01%	1.21%	0.27%	-	-
Horiz. %	107.60%	109.01%	105.56%	105.55%	101.48%	100.27%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Dividend
Div	22,902	22,853	9,654	9,610	17,065	16,937	7,550	109.12%
YoY %	0.21%	136.72%	0.46%	-43.69%	0.76%	124.33%	-	-
Horiz. %	303.34%	302.69%	127.87%	127.28%	226.03%	224.33%	100.00%	-
Div Payout %	52.18%	76.54%	57.41%	100.00%	61.92%	108.93%	80.36%	-
YoY %	-31.83%	33.32%	-42.59%	61.50%	-43.16%	35.55%	-	-
Horiz. %	64.93%	95.25%	71.44%	124.44%	77.05%	135.55%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Equity
Net Worth	401,678	406,968	394,070	394,051	378,857	374,327	373,323	4.98%
YoY %	-1.30%	3.27%	0.00%	4.01%	1.21%	0.27%	-	-
Horiz. %	107.60%	109.01%	105.56%	105.55%	101.48%	100.27%	100.00%	-
NOSH	88,087	87,898	87,766	87,372	85,328	84,689	83,892	3.29%
YoY %	0.22%	0.15%	0.45%	2.40%	0.75%	0.95%	-	-
Horiz. %	105.00%	104.78%	104.62%	104.15%	101.71%	100.95%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Ratio Analysis
NP Margin	42.86%	41.76%	39.51%	41.03%	39.13%	31.49%	29.96%	-
YoY %	2.63%	5.69%	-3.70%	4.86%	24.26%	5.11%	-	-
Horiz. %	143.06%	139.39%	131.88%	136.95%	130.61%	105.11%	100.00%	-
ROE	10.93%	7.34%	4.27%	2.44%	7.27%	4.15%	2.52%	-
YoY %	48.91%	71.90%	75.00%	-66.44%	75.18%	64.68%	-	-
Horiz. %	433.73%	291.27%	169.44%	96.83%	288.49%	164.68%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Per Share
RPS	116.26	81.34	48.49	26.81	82.54	58.30	37.38	112.63%
YoY %	42.93%	67.75%	80.87%	-67.52%	41.58%	55.97%	-	-
Horiz. %	311.02%	217.60%	129.72%	71.72%	220.81%	155.97%	100.00%	-
EPS	49.83	33.97	19.16	11.00	32.30	18.36	11.20	169.77%
YoY %	46.69%	77.30%	74.18%	-65.94%	75.93%	63.93%	-	-
Horiz. %	444.91%	303.30%	171.07%	98.21%	288.39%	163.93%	100.00%	-
DPS	26.00	26.00	11.00	11.00	20.00	20.00	9.00	102.44%
YoY %	0.00%	136.36%	0.00%	-45.00%	0.00%	122.22%	-	-
Horiz. %	288.89%	288.89%	122.22%	122.22%	222.22%	222.22%	100.00%	-
NAPS	4.56	4.63	4.49	4.51	4.44	4.42	4.45	1.63%
YoY %	-1.51%	3.12%	-0.44%	1.58%	0.45%	-0.67%	-	-
Horiz. %	102.47%	104.04%	100.90%	101.35%	99.78%	99.33%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Adjusted Per Share Value based on latest NOSH - 87,372
RPS	112.09	78.26	46.58	25.64	77.09	54.04	34.33	119.61%
YoY %	43.23%	68.01%	81.67%	-66.74%	42.65%	57.41%	-	-
Horiz. %	326.51%	227.96%	135.68%	74.69%	224.56%	157.41%	100.00%	-
EPS	48.04	32.68	18.41	10.52	30.17	17.02	10.28	178.73%
YoY %	47.00%	77.51%	75.00%	-65.13%	77.26%	65.56%	-	-
Horiz. %	467.32%	317.90%	179.09%	102.33%	293.48%	165.56%	100.00%	-
DPS	25.07	25.01	10.57	10.52	18.68	18.54	8.26	109.20%
YoY %	0.24%	136.61%	0.48%	-43.68%	0.76%	124.46%	-	-
Horiz. %	303.51%	302.78%	127.97%	127.36%	226.15%	224.46%	100.00%	-
NAPS	4.3965	4.4544	4.3132	4.313	4.1467	4.0971	4.0862	4.98%
YoY %	-1.30%	3.27%	0.00%	4.01%	1.21%	0.27%	-	-
Horiz. %	107.59%	109.01%	105.56%	105.55%	101.48%	100.27%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/03	30/05/03	28/02/03	29/11/02	30/08/02	31/05/02	28/02/02	-
Price	4.94	4.68	4.84	4.86	4.90	4.64	4.52	-
P/RPS	4.25	5.75	9.98	18.13	5.94	7.96	12.09	-50.09%
YoY %	-26.09%	-42.38%	-44.95%	205.22%	-25.38%	-34.16%	-	-
Horiz. %	35.15%	47.56%	82.55%	149.96%	49.13%	65.84%	100.00%	-
P/EPS	9.91	13.78	25.26	44.18	15.17	25.27	40.36	-60.68%
YoY %	-28.08%	-45.45%	-42.82%	191.23%	-39.97%	-37.39%	-	-
Horiz. %	24.55%	34.14%	62.59%	109.46%	37.59%	62.61%	100.00%	-
EY	10.09	7.26	3.96	2.26	6.59	3.96	2.48	154.20%
YoY %	38.98%	83.33%	75.22%	-65.71%	66.41%	59.68%	-	-
Horiz. %	406.85%	292.74%	159.68%	91.13%	265.73%	159.68%	100.00%	-
DY	5.26	5.56	2.27	2.26	4.08	4.31	1.99	90.83%
YoY %	-5.40%	144.93%	0.44%	-44.61%	-5.34%	116.58%	-	-
Horiz. %	264.32%	279.40%	114.07%	113.57%	205.03%	216.58%	100.00%	-
P/NAPS	1.08	1.01	1.08	1.08	1.10	1.05	1.02	3.87%
YoY %	6.93%	-6.48%	0.00%	-1.82%	4.76%	2.94%	-	-
Horiz. %	105.88%	99.02%	105.88%	105.88%	107.84%	102.94%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Price Multiplier on Announcement Date
Date	30/10/03	29/07/03	28/04/03	27/01/03	29/10/02	25/07/02	26/04/02	-
Price	5.30	4.90	4.60	4.74	4.70	4.64	4.98	-
P/RPS	4.56	6.02	9.49	17.68	5.69	7.96	13.32	-50.96%
YoY %	-24.25%	-36.56%	-46.32%	210.72%	-28.52%	-40.24%	-	-
Horiz. %	34.23%	45.20%	71.25%	132.73%	42.72%	59.76%	100.00%	-
P/EPS	10.64	14.42	24.01	43.09	14.55	25.27	44.46	-61.35%
YoY %	-26.21%	-39.94%	-44.28%	196.15%	-42.42%	-43.16%	-	-
Horiz. %	23.93%	32.43%	54.00%	96.92%	32.73%	56.84%	100.00%	-
EY	9.40	6.93	4.17	2.32	6.87	3.96	2.25	158.72%
YoY %	35.64%	66.19%	79.74%	-66.23%	73.48%	76.00%	-	-
Horiz. %	417.78%	308.00%	185.33%	103.11%	305.33%	176.00%	100.00%	-
DY	4.91	5.31	2.39	2.32	4.26	4.31	1.81	94.15%
YoY %	-7.53%	122.18%	3.02%	-45.54%	-1.16%	138.12%	-	-
Horiz. %	271.27%	293.37%	132.04%	128.18%	235.36%	238.12%	100.00%	-
P/NAPS	1.16	1.06	1.02	1.05	1.06	1.05	1.12	2.36%
YoY %	9.43%	3.92%	-2.86%	-0.94%	0.95%	-6.25%	-	-
Horiz. %	103.57%	94.64%	91.07%	93.75%	94.64%	93.75%	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