[CHINTEK] QoQ Quarter Result on 30-Nov-2001 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
25-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -73.85%
YoY- -20.25%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 21,052 18,016 15,421 15,940 13,768 16,271 11,540 49.13%
PBT 15,395 8,691 6,476 7,207 19,422 4,114 5,754 92.38%
Tax -3,383 -2,538 -1,894 -2,393 -1,010 -1,507 -1,303 88.57%
NP 12,012 6,153 4,582 4,814 18,412 2,607 4,451 93.48%
-
NP to SH 12,012 6,153 4,582 4,814 18,412 2,607 4,451 93.48%
-
Tax Rate 21.97% 29.20% 29.25% 33.20% 5.20% 36.63% 22.65% -
Total Cost 9,040 11,863 10,839 11,126 -4,644 13,664 7,089 17.54%
-
Net Worth 386,473 378,778 377,590 371,607 364,892 355,120 354,400 5.92%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - 9,426 7,636 - 9,205 - 10,077 -
Div Payout % - 153.20% 166.67% - 50.00% - 226.42% -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 386,473 378,778 377,590 371,607 364,892 355,120 354,400 5.92%
NOSH 87,043 85,696 84,851 84,456 83,690 83,557 83,981 2.40%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 57.06% 34.15% 29.71% 30.20% 133.73% 16.02% 38.57% -
ROE 3.11% 1.62% 1.21% 1.30% 5.05% 0.73% 1.26% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 24.19 21.02 18.17 18.87 16.45 19.47 13.74 45.65%
EPS 13.80 7.18 5.40 5.70 22.00 3.12 5.30 88.93%
DPS 0.00 11.00 9.00 0.00 11.00 0.00 12.00 -
NAPS 4.44 4.42 4.45 4.40 4.36 4.25 4.22 3.43%
Adjusted Per Share Value based on latest NOSH - 84,456
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 23.04 19.72 16.88 17.45 15.07 17.81 12.63 49.13%
EPS 13.15 6.73 5.02 5.27 20.15 2.85 4.87 93.55%
DPS 0.00 10.32 8.36 0.00 10.08 0.00 11.03 -
NAPS 4.2301 4.1459 4.1329 4.0674 3.9939 3.8869 3.879 5.92%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 4.90 4.64 4.52 4.52 4.66 4.10 4.26 -
P/RPS 20.26 22.07 24.87 23.95 28.33 21.06 31.00 -24.63%
P/EPS 35.51 64.62 83.70 79.30 21.18 131.41 80.38 -41.90%
EY 2.82 1.55 1.19 1.26 4.72 0.76 1.24 72.67%
DY 0.00 2.37 1.99 0.00 2.36 0.00 2.82 -
P/NAPS 1.10 1.05 1.02 1.03 1.07 0.96 1.01 5.83%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 29/10/02 25/07/02 26/04/02 25/01/02 26/10/01 26/07/01 26/04/01 -
Price 4.70 4.64 4.98 4.68 4.60 4.38 3.90 -
P/RPS 19.43 22.07 27.40 24.80 27.96 22.49 28.38 -22.26%
P/EPS 34.06 64.62 92.22 82.11 20.91 140.38 73.58 -40.07%
EY 2.94 1.55 1.08 1.22 4.78 0.71 1.36 66.95%
DY 0.00 2.37 1.81 0.00 2.39 0.00 3.08 -
P/NAPS 1.06 1.05 1.12 1.06 1.06 1.03 0.92 9.87%

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