[CHINTEK] QoQ Quarter Result on 29-Feb-2004 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- -22.3%
YoY- 19.67%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 24,361 28,057 23,401 21,688 23,958 30,914 28,941 -10.82%
PBT 15,045 11,230 11,615 12,208 15,092 19,295 18,211 -11.92%
Tax -4,207 -3,876 -3,313 -3,586 -3,995 -5,260 -5,168 -12.78%
NP 10,838 7,354 8,302 8,622 11,097 14,035 13,043 -11.58%
-
NP to SH 10,838 7,354 8,302 8,622 11,097 14,035 13,043 -11.58%
-
Tax Rate 27.96% 34.51% 28.52% 29.37% 26.47% 27.26% 28.38% -
Total Cost 13,523 20,703 15,099 13,066 12,861 16,879 15,898 -10.19%
-
Net Worth 430,556 418,380 424,410 415,662 417,811 404,037 408,310 3.58%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 13,511 - 16,116 - 11,605 - 13,228 1.41%
Div Payout % 124.66% - 194.13% - 104.59% - 101.42% -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 430,556 418,380 424,410 415,662 417,811 404,037 408,310 3.58%
NOSH 90,074 89,781 89,538 89,389 89,275 88,604 88,187 1.41%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 44.49% 26.21% 35.48% 39.75% 46.32% 45.40% 45.07% -
ROE 2.52% 1.76% 1.96% 2.07% 2.66% 3.47% 3.19% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 27.05 31.25 26.14 24.26 26.84 34.89 32.82 -12.06%
EPS 12.03 8.19 9.27 9.64 12.43 15.84 14.79 -12.83%
DPS 15.00 0.00 18.00 0.00 13.00 0.00 15.00 0.00%
NAPS 4.78 4.66 4.74 4.65 4.68 4.56 4.63 2.14%
Adjusted Per Share Value based on latest NOSH - 89,389
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 26.66 30.71 25.61 23.74 26.22 33.84 31.68 -10.83%
EPS 11.86 8.05 9.09 9.44 12.15 15.36 14.28 -11.61%
DPS 14.79 0.00 17.64 0.00 12.70 0.00 14.48 1.41%
NAPS 4.7126 4.5793 4.6453 4.5496 4.5731 4.4223 4.4691 3.59%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 5.00 4.94 5.40 5.55 5.20 4.94 4.68 -
P/RPS 18.49 15.81 20.66 22.88 19.38 14.16 14.26 18.85%
P/EPS 41.55 60.31 58.24 57.54 41.83 31.19 31.64 19.85%
EY 2.41 1.66 1.72 1.74 2.39 3.21 3.16 -16.48%
DY 3.00 0.00 3.33 0.00 2.50 0.00 3.21 -4.39%
P/NAPS 1.05 1.06 1.14 1.19 1.11 1.08 1.01 2.61%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 28/01/05 29/10/04 30/07/04 26/04/04 30/01/04 30/10/03 29/07/03 -
Price 5.00 4.96 4.98 5.65 5.25 5.30 4.90 -
P/RPS 18.49 15.87 19.05 23.29 19.56 15.19 14.93 15.27%
P/EPS 41.55 60.55 53.71 58.58 42.24 33.46 33.13 16.24%
EY 2.41 1.65 1.86 1.71 2.37 2.99 3.02 -13.92%
DY 3.00 0.00 3.61 0.00 2.48 0.00 3.06 -1.30%
P/NAPS 1.05 1.06 1.05 1.22 1.12 1.16 1.06 -0.62%

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