[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2003 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

29-Jul-2003

Admission Sponsor

Sponsor

Financial Year

31-Aug-2003

Quarter

31-May-2003 [#3]

Profit Trend

QoQ- 77.56%

YoY- 92.03%

Quarter Report

Third Quarter 31 May 2003.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	CAGR
Cumulative Result
Revenue	45,646	23,958	102,412	71,498	42,557	23,427	70,429	-25.12%
YoY %	90.53%	-76.61%	43.24%	68.01%	81.66%	-66.74%	-	-
Horiz. %	64.81%	34.02%	145.41%	101.52%	60.43%	33.26%	100.00%	-
PBT	27,304	15,092	61,322	42,027	23,816	13,734	37,769	-19.46%
YoY %	80.92%	-75.39%	45.91%	76.47%	73.41%	-63.64%	-	-
Horiz. %	72.29%	39.96%	162.36%	111.27%	63.06%	36.36%	100.00%	-
Tax	-7,581	-3,995	-17,428	-12,168	-7,000	-4,123	-10,208	-18.00%
YoY %	-89.76%	77.08%	-43.23%	-73.83%	-69.78%	59.61%	-	-
Horiz. %	74.27%	39.14%	170.73%	119.20%	68.57%	40.39%	100.00%	-
NP	19,723	11,097	43,894	29,859	16,816	9,611	27,561	-20.01%
YoY %	77.73%	-74.72%	47.00%	77.56%	74.97%	-65.13%	-	-
Horiz. %	71.56%	40.26%	159.26%	108.34%	61.01%	34.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,723	11,097	43,894	29,859	16,816	9,611	27,561	-20.01%
YoY %	77.73%	-74.72%	47.00%	77.56%	74.97%	-65.13%	-	-
Horiz. %	71.56%	40.26%	159.26%	108.34%	61.01%	34.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.77%	26.47%	28.42%	28.95%	29.39%	30.02%	27.03%	-
YoY %	4.91%	-6.86%	-1.83%	-1.50%	-2.10%	11.06%	-	-
Horiz. %	102.74%	97.93%	105.14%	107.10%	108.73%	111.06%	100.00%	-
Total Cost	25,923	12,861	58,518	41,639	25,741	13,816	42,868	-28.51%
YoY %	101.56%	-78.02%	40.54%	61.76%	86.31%	-67.77%	-	-
Horiz. %	60.47%	30.00%	136.51%	97.13%	60.05%	32.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	415,364	417,811	401,678	406,968	394,070	394,051	378,857	6.33%
YoY %	-0.59%	4.02%	-1.30%	3.27%	0.00%	4.01%	-	-
Horiz. %	109.64%	110.28%	106.02%	107.42%	104.02%	104.01%	100.00%	-

	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	CAGR
Dividend
Div	11,612	11,605	22,902	22,853	9,654	9,610	17,065	-22.65%
YoY %	0.06%	-49.33%	0.21%	136.72%	0.46%	-43.69%	-	-
Horiz. %	68.05%	68.00%	134.20%	133.92%	56.57%	56.31%	100.00%	-
Div Payout %	58.88%	104.59%	52.18%	76.54%	57.41%	100.00%	61.92%	-
YoY %	-43.70%	100.44%	-31.83%	33.32%	-42.59%	61.50%	-	-
Horiz. %	95.09%	168.91%	84.27%	123.61%	92.72%	161.50%	100.00%	-

	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	CAGR
Equity
Net Worth	415,364	417,811	401,678	406,968	394,070	394,051	378,857	6.33%
YoY %	-0.59%	4.02%	-1.30%	3.27%	0.00%	4.01%	-	-
Horiz. %	109.64%	110.28%	106.02%	107.42%	104.02%	104.01%	100.00%	-
NOSH	89,325	89,275	88,087	87,898	87,766	87,372	85,328	3.10%
YoY %	0.06%	1.35%	0.22%	0.15%	0.45%	2.40%	-	-
Horiz. %	104.68%	104.63%	103.23%	103.01%	102.86%	102.40%	100.00%	-

	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	CAGR
Ratio Analysis
NP Margin	43.21%	46.32%	42.86%	41.76%	39.51%	41.03%	39.13%	-
YoY %	-6.71%	8.07%	2.63%	5.69%	-3.70%	4.86%	-	-
Horiz. %	110.43%	118.37%	109.53%	106.72%	100.97%	104.86%	100.00%	-
ROE	4.75%	2.66%	10.93%	7.34%	4.27%	2.44%	7.27%	-
YoY %	78.57%	-75.66%	48.91%	71.90%	75.00%	-66.44%	-	-
Horiz. %	65.34%	36.59%	150.34%	100.96%	58.73%	33.56%	100.00%	-

	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	CAGR
Per Share
RPS	51.10	26.84	116.26	81.34	48.49	26.81	82.54	-27.38%
YoY %	90.39%	-76.91%	42.93%	67.75%	80.87%	-67.52%	-	-
Horiz. %	61.91%	32.52%	140.85%	98.55%	58.75%	32.48%	100.00%	-
EPS	22.08	12.43	49.83	33.97	19.16	11.00	32.30	-22.41%
YoY %	77.63%	-75.06%	46.69%	77.30%	74.18%	-65.94%	-	-
Horiz. %	68.36%	38.48%	154.27%	105.17%	59.32%	34.06%	100.00%	-
DPS	13.00	13.00	26.00	26.00	11.00	11.00	20.00	-24.98%
YoY %	0.00%	-50.00%	0.00%	136.36%	0.00%	-45.00%	-	-
Horiz. %	65.00%	65.00%	130.00%	130.00%	55.00%	55.00%	100.00%	-
NAPS	4.65	4.68	4.56	4.63	4.49	4.51	4.44	3.13%
YoY %	-0.64%	2.63%	-1.51%	3.12%	-0.44%	1.58%	-	-
Horiz. %	104.73%	105.41%	102.70%	104.28%	101.13%	101.58%	100.00%	-

	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	CAGR
Adjusted Per Share Value based on latest NOSH - 88,187
RPS	49.96	26.22	112.09	78.26	46.58	25.64	77.09	-25.13%
YoY %	90.54%	-76.61%	43.23%	68.01%	81.67%	-66.74%	-	-
Horiz. %	64.81%	34.01%	145.40%	101.52%	60.42%	33.26%	100.00%	-
EPS	21.59	12.15	48.04	32.68	18.41	10.52	30.17	-20.01%
YoY %	77.70%	-74.71%	47.00%	77.51%	75.00%	-65.13%	-	-
Horiz. %	71.56%	40.27%	159.23%	108.32%	61.02%	34.87%	100.00%	-
DPS	12.71	12.70	25.07	25.01	10.57	10.52	18.68	-22.65%
YoY %	0.08%	-49.34%	0.24%	136.61%	0.48%	-43.68%	-	-
Horiz. %	68.04%	67.99%	134.21%	133.89%	56.58%	56.32%	100.00%	-
NAPS	4.5463	4.5731	4.3965	4.4544	4.3132	4.313	4.1467	6.33%
YoY %	-0.59%	4.02%	-1.30%	3.27%	0.00%	4.01%	-	-
Horiz. %	109.64%	110.28%	106.02%	107.42%	104.02%	104.01%	100.00%	-

	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/04	28/11/03	29/08/03	30/05/03	28/02/03	29/11/02	30/08/02	-
Price	5.55	5.20	4.94	4.68	4.84	4.86	4.90	-
P/RPS	10.86	19.38	4.25	5.75	9.98	18.13	5.94	49.57%
YoY %	-43.96%	356.00%	-26.09%	-42.38%	-44.95%	205.22%	-	-
Horiz. %	182.83%	326.26%	71.55%	96.80%	168.01%	305.22%	100.00%	-
P/EPS	25.14	41.83	9.91	13.78	25.26	44.18	15.17	40.08%
YoY %	-39.90%	322.10%	-28.08%	-45.45%	-42.82%	191.23%	-	-
Horiz. %	165.72%	275.74%	65.33%	90.84%	166.51%	291.23%	100.00%	-
EY	3.98	2.39	10.09	7.26	3.96	2.26	6.59	-28.57%
YoY %	66.53%	-76.31%	38.98%	83.33%	75.22%	-65.71%	-	-
Horiz. %	60.39%	36.27%	153.11%	110.17%	60.09%	34.29%	100.00%	-
DY	2.34	2.50	5.26	5.56	2.27	2.26	4.08	-30.99%
YoY %	-6.40%	-52.47%	-5.40%	144.93%	0.44%	-44.61%	-	-
Horiz. %	57.35%	61.27%	128.92%	136.27%	55.64%	55.39%	100.00%	-
P/NAPS	1.19	1.11	1.08	1.01	1.08	1.08	1.10	5.38%
YoY %	7.21%	2.78%	6.93%	-6.48%	0.00%	-1.82%	-	-
Horiz. %	108.18%	100.91%	98.18%	91.82%	98.18%	98.18%	100.00%	-

	29/02/04	30/11/03	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	CAGR
Price Multiplier on Announcement Date
Date	26/04/04	30/01/04	30/10/03	29/07/03	28/04/03	27/01/03	29/10/02	-
Price	5.65	5.25	5.30	4.90	4.60	4.74	4.70	-
P/RPS	11.06	19.56	4.56	6.02	9.49	17.68	5.69	55.81%
YoY %	-43.46%	328.95%	-24.25%	-36.56%	-46.32%	210.72%	-	-
Horiz. %	194.38%	343.76%	80.14%	105.80%	166.78%	310.72%	100.00%	-
P/EPS	25.59	42.24	10.64	14.42	24.01	43.09	14.55	45.75%
YoY %	-39.42%	296.99%	-26.21%	-39.94%	-44.28%	196.15%	-	-
Horiz. %	175.88%	290.31%	73.13%	99.11%	165.02%	296.15%	100.00%	-
EY	3.91	2.37	9.40	6.93	4.17	2.32	6.87	-31.34%
YoY %	64.98%	-74.79%	35.64%	66.19%	79.74%	-66.23%	-	-
Horiz. %	56.91%	34.50%	136.83%	100.87%	60.70%	33.77%	100.00%	-
DY	2.30	2.48	4.91	5.31	2.39	2.32	4.26	-33.72%
YoY %	-7.26%	-49.49%	-7.53%	122.18%	3.02%	-45.54%	-	-
Horiz. %	53.99%	58.22%	115.26%	124.65%	56.10%	54.46%	100.00%	-
P/NAPS	1.22	1.12	1.16	1.06	1.02	1.05	1.06	9.83%
YoY %	8.93%	-3.45%	9.43%	3.92%	-2.86%	-0.94%	-	-
Horiz. %	115.09%	105.66%	109.43%	100.00%	96.23%	99.06%	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