[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2004 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 42.09%
YoY- -6.14%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 49,641 24,361 97,104 69,047 45,646 23,958 102,412 -38.32%
PBT 29,721 15,045 50,149 38,919 27,304 15,092 61,322 -38.32%
Tax -8,246 -4,207 -14,770 -10,894 -7,581 -3,995 -17,428 -39.30%
NP 21,475 10,838 35,379 28,025 19,723 11,097 43,894 -37.93%
-
NP to SH 21,475 10,838 35,379 28,025 19,723 11,097 43,894 -37.93%
-
Tax Rate 27.74% 27.96% 29.45% 27.99% 27.77% 26.47% 28.42% -
Total Cost 28,166 13,523 61,725 41,022 25,923 12,861 58,518 -38.61%
-
Net Worth 430,942 430,556 416,141 423,837 415,364 417,811 401,678 4.80%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 13,523 13,511 27,742 27,719 11,612 11,605 22,902 -29.63%
Div Payout % 62.97% 124.66% 78.42% 98.91% 58.88% 104.59% 52.18% -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 430,942 430,556 416,141 423,837 415,364 417,811 401,678 4.80%
NOSH 90,155 90,074 89,492 89,417 89,325 89,275 88,087 1.56%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 43.26% 44.49% 36.43% 40.59% 43.21% 46.32% 42.86% -
ROE 4.98% 2.52% 8.50% 6.61% 4.75% 2.66% 10.93% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 55.06 27.05 108.50 77.22 51.10 26.84 116.26 -39.26%
EPS 23.82 12.03 39.53 31.34 22.08 12.43 49.83 -38.89%
DPS 15.00 15.00 31.00 31.00 13.00 13.00 26.00 -30.72%
NAPS 4.78 4.78 4.65 4.74 4.65 4.68 4.56 3.19%
Adjusted Per Share Value based on latest NOSH - 89,538
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 54.33 26.66 106.28 75.57 49.96 26.22 112.09 -38.32%
EPS 23.51 11.86 38.72 30.67 21.59 12.15 48.04 -37.92%
DPS 14.80 14.79 30.37 30.34 12.71 12.70 25.07 -29.64%
NAPS 4.7168 4.7126 4.5548 4.6391 4.5463 4.5731 4.3965 4.80%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 4.86 5.00 4.94 5.40 5.55 5.20 4.94 -
P/RPS 8.83 18.49 4.55 6.99 10.86 19.38 4.25 62.89%
P/EPS 20.40 41.55 12.50 17.23 25.14 41.83 9.91 61.89%
EY 4.90 2.41 8.00 5.80 3.98 2.39 10.09 -38.24%
DY 3.09 3.00 6.28 5.74 2.34 2.50 5.26 -29.88%
P/NAPS 1.02 1.05 1.06 1.14 1.19 1.11 1.08 -3.74%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 27/04/05 28/01/05 29/10/04 30/07/04 26/04/04 30/01/04 30/10/03 -
Price 4.90 5.00 4.96 4.98 5.65 5.25 5.30 -
P/RPS 8.90 18.49 4.57 6.45 11.06 19.56 4.56 56.24%
P/EPS 20.57 41.55 12.55 15.89 25.59 42.24 10.64 55.25%
EY 4.86 2.41 7.97 6.29 3.91 2.37 9.40 -35.60%
DY 3.06 3.00 6.25 6.22 2.30 2.48 4.91 -27.05%
P/NAPS 1.03 1.05 1.07 1.05 1.22 1.12 1.16 -7.62%

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