[CHINTEK] QoQ Quarter Result on 30-Nov-2002 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- -19.99%
YoY- 99.65%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 30,914 28,941 19,130 23,427 21,052 18,016 15,421 58.78%
PBT 19,295 18,211 10,082 13,734 15,395 8,691 6,476 106.64%
Tax -5,260 -5,168 -2,877 -4,123 -3,383 -2,538 -1,894 97.21%
NP 14,035 13,043 7,205 9,611 12,012 6,153 4,582 110.48%
-
NP to SH 14,035 13,043 7,205 9,611 12,012 6,153 4,582 110.48%
-
Tax Rate 27.26% 28.38% 28.54% 30.02% 21.97% 29.20% 29.25% -
Total Cost 16,879 15,898 11,925 13,816 9,040 11,863 10,839 34.24%
-
Net Worth 404,037 408,310 394,517 394,051 386,473 378,778 377,590 4.60%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - 13,228 - 9,610 - 9,426 7,636 -
Div Payout % - 101.42% - 100.00% - 153.20% 166.67% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 404,037 408,310 394,517 394,051 386,473 378,778 377,590 4.60%
NOSH 88,604 88,187 87,865 87,372 87,043 85,696 84,851 2.91%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 45.40% 45.07% 37.66% 41.03% 57.06% 34.15% 29.71% -
ROE 3.47% 3.19% 1.83% 2.44% 3.11% 1.62% 1.21% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 34.89 32.82 21.77 26.81 24.19 21.02 18.17 54.30%
EPS 15.84 14.79 8.20 11.00 13.80 7.18 5.40 104.51%
DPS 0.00 15.00 0.00 11.00 0.00 11.00 9.00 -
NAPS 4.56 4.63 4.49 4.51 4.44 4.42 4.45 1.63%
Adjusted Per Share Value based on latest NOSH - 87,372
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 33.84 31.68 20.94 25.64 23.04 19.72 16.88 58.78%
EPS 15.36 14.28 7.89 10.52 13.15 6.73 5.02 110.33%
DPS 0.00 14.48 0.00 10.52 0.00 10.32 8.36 -
NAPS 4.4223 4.4691 4.3181 4.313 4.2301 4.1459 4.1329 4.60%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 4.94 4.68 4.84 4.86 4.90 4.64 4.52 -
P/RPS 14.16 14.26 22.23 18.13 20.26 22.07 24.87 -31.23%
P/EPS 31.19 31.64 59.02 44.18 35.51 64.62 83.70 -48.12%
EY 3.21 3.16 1.69 2.26 2.82 1.55 1.19 93.42%
DY 0.00 3.21 0.00 2.26 0.00 2.37 1.99 -
P/NAPS 1.08 1.01 1.08 1.08 1.10 1.05 1.02 3.87%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 30/10/03 29/07/03 28/04/03 27/01/03 29/10/02 25/07/02 26/04/02 -
Price 5.30 4.90 4.60 4.74 4.70 4.64 4.98 -
P/RPS 15.19 14.93 21.13 17.68 19.43 22.07 27.40 -32.44%
P/EPS 33.46 33.13 56.10 43.09 34.06 64.62 92.22 -49.03%
EY 2.99 3.02 1.78 2.32 2.94 1.55 1.08 96.80%
DY 0.00 3.06 0.00 2.32 0.00 2.37 1.81 -
P/NAPS 1.16 1.06 1.02 1.05 1.06 1.05 1.12 2.36%

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