[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2004 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 26.24%
YoY- -19.4%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 74,094 49,641 24,361 97,104 69,047 45,646 23,958 112.12%
PBT 40,533 29,721 15,045 50,149 38,919 27,304 15,092 93.09%
Tax -11,497 -8,246 -4,207 -14,770 -10,894 -7,581 -3,995 102.19%
NP 29,036 21,475 10,838 35,379 28,025 19,723 11,097 89.77%
-
NP to SH 29,036 21,475 10,838 35,379 28,025 19,723 11,097 89.77%
-
Tax Rate 28.36% 27.74% 27.96% 29.45% 27.99% 27.77% 26.47% -
Total Cost 45,058 28,166 13,523 61,725 41,022 25,923 12,861 130.49%
-
Net Worth 433,103 430,942 430,556 416,141 423,837 415,364 417,811 2.42%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 29,775 13,523 13,511 27,742 27,719 11,612 11,605 87.30%
Div Payout % 102.55% 62.97% 124.66% 78.42% 98.91% 58.88% 104.59% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 433,103 430,942 430,556 416,141 423,837 415,364 417,811 2.42%
NOSH 90,229 90,155 90,074 89,492 89,417 89,325 89,275 0.71%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 39.19% 43.26% 44.49% 36.43% 40.59% 43.21% 46.32% -
ROE 6.70% 4.98% 2.52% 8.50% 6.61% 4.75% 2.66% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 82.12 55.06 27.05 108.50 77.22 51.10 26.84 110.61%
EPS 32.18 23.82 12.03 39.53 31.34 22.08 12.43 88.43%
DPS 33.00 15.00 15.00 31.00 31.00 13.00 13.00 85.98%
NAPS 4.80 4.78 4.78 4.65 4.74 4.65 4.68 1.70%
Adjusted Per Share Value based on latest NOSH - 89,781
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 81.10 54.33 26.66 106.28 75.57 49.96 26.22 112.14%
EPS 31.78 23.51 11.86 38.72 30.67 21.59 12.15 89.72%
DPS 32.59 14.80 14.79 30.37 30.34 12.71 12.70 87.32%
NAPS 4.7405 4.7168 4.7126 4.5548 4.6391 4.5463 4.5731 2.42%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 4.82 4.86 5.00 4.94 5.40 5.55 5.20 -
P/RPS 5.87 8.83 18.49 4.55 6.99 10.86 19.38 -54.86%
P/EPS 14.98 20.40 41.55 12.50 17.23 25.14 41.83 -49.53%
EY 6.68 4.90 2.41 8.00 5.80 3.98 2.39 98.29%
DY 6.85 3.09 3.00 6.28 5.74 2.34 2.50 95.68%
P/NAPS 1.00 1.02 1.05 1.06 1.14 1.19 1.11 -6.71%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 27/04/05 28/01/05 29/10/04 30/07/04 26/04/04 30/01/04 -
Price 5.00 4.90 5.00 4.96 4.98 5.65 5.25 -
P/RPS 6.09 8.90 18.49 4.57 6.45 11.06 19.56 -54.03%
P/EPS 15.54 20.57 41.55 12.55 15.89 25.59 42.24 -48.62%
EY 6.44 4.86 2.41 7.97 6.29 3.91 2.37 94.60%
DY 6.60 3.06 3.00 6.25 6.22 2.30 2.48 91.92%
P/NAPS 1.04 1.03 1.05 1.07 1.05 1.22 1.12 -4.81%

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