[CHINTEK] QoQ Quarter Result on 28-Feb-2005 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -2.17%
YoY- 22.98%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 18,970 20,875 24,453 25,280 24,361 28,057 23,401 -13.04%
PBT 7,113 8,187 10,812 14,642 15,045 11,230 11,615 -27.86%
Tax -2,269 -2,532 -3,251 -4,039 -4,207 -3,876 -3,313 -22.28%
NP 4,844 5,655 7,561 10,603 10,838 7,354 8,302 -30.15%
-
NP to SH 4,844 5,655 7,561 10,603 10,838 7,354 8,302 -30.15%
-
Tax Rate 31.90% 30.93% 30.07% 27.59% 27.96% 34.51% 28.52% -
Total Cost 14,126 15,220 16,892 14,677 13,523 20,703 15,099 -4.33%
-
Net Worth 437,875 423,218 433,605 431,339 430,556 418,380 424,410 2.10%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 13,683 - 16,260 - 13,511 - 16,116 -10.32%
Div Payout % 282.49% - 215.05% - 124.66% - 194.13% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 437,875 423,218 433,605 431,339 430,556 418,380 424,410 2.10%
NOSH 91,224 90,625 90,334 90,238 90,074 89,781 89,538 1.25%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 25.54% 27.09% 30.92% 41.94% 44.49% 26.21% 35.48% -
ROE 1.11% 1.34% 1.74% 2.46% 2.52% 1.76% 1.96% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 20.79 23.03 27.07 28.01 27.05 31.25 26.14 -14.14%
EPS 5.31 6.24 8.37 11.75 12.03 8.19 9.27 -31.00%
DPS 15.00 0.00 18.00 0.00 15.00 0.00 18.00 -11.43%
NAPS 4.80 4.67 4.80 4.78 4.78 4.66 4.74 0.84%
Adjusted Per Share Value based on latest NOSH - 90,238
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 20.76 22.85 26.76 27.67 26.66 30.71 25.61 -13.05%
EPS 5.30 6.19 8.28 11.61 11.86 8.05 9.09 -30.18%
DPS 14.98 0.00 17.80 0.00 14.79 0.00 17.64 -10.31%
NAPS 4.7927 4.6323 4.746 4.7212 4.7126 4.5793 4.6453 2.10%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 4.98 4.98 4.82 4.86 5.00 4.94 5.40 -
P/RPS 23.95 21.62 17.81 17.35 18.49 15.81 20.66 10.34%
P/EPS 93.79 79.81 57.59 41.36 41.55 60.31 58.24 37.35%
EY 1.07 1.25 1.74 2.42 2.41 1.66 1.72 -27.10%
DY 3.01 0.00 3.73 0.00 3.00 0.00 3.33 -6.50%
P/NAPS 1.04 1.07 1.00 1.02 1.05 1.06 1.14 -5.93%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 26/01/06 28/10/05 28/07/05 27/04/05 28/01/05 29/10/04 30/07/04 -
Price 5.05 5.00 5.00 4.90 5.00 4.96 4.98 -
P/RPS 24.28 21.71 18.47 17.49 18.49 15.87 19.05 17.53%
P/EPS 95.10 80.13 59.74 41.70 41.55 60.55 53.71 46.30%
EY 1.05 1.25 1.67 2.40 2.41 1.65 1.86 -31.67%
DY 2.97 0.00 3.60 0.00 3.00 0.00 3.61 -12.18%
P/NAPS 1.05 1.07 1.04 1.03 1.05 1.06 1.05 0.00%

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
Post a Comment