[CHINTEK] QoQ Quarter Result on 30-Nov-2003 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -20.93%
YoY- 15.46%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 28,057 23,401 21,688 23,958 30,914 28,941 19,130 28.93%
PBT 11,230 11,615 12,208 15,092 19,295 18,211 10,082 7.41%
Tax -3,876 -3,313 -3,586 -3,995 -5,260 -5,168 -2,877 21.87%
NP 7,354 8,302 8,622 11,097 14,035 13,043 7,205 1.36%
-
NP to SH 7,354 8,302 8,622 11,097 14,035 13,043 7,205 1.36%
-
Tax Rate 34.51% 28.52% 29.37% 26.47% 27.26% 28.38% 28.54% -
Total Cost 20,703 15,099 13,066 12,861 16,879 15,898 11,925 44.20%
-
Net Worth 418,380 424,410 415,662 417,811 404,037 408,310 394,517 3.97%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - 16,116 - 11,605 - 13,228 - -
Div Payout % - 194.13% - 104.59% - 101.42% - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 418,380 424,410 415,662 417,811 404,037 408,310 394,517 3.97%
NOSH 89,781 89,538 89,389 89,275 88,604 88,187 87,865 1.44%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 26.21% 35.48% 39.75% 46.32% 45.40% 45.07% 37.66% -
ROE 1.76% 1.96% 2.07% 2.66% 3.47% 3.19% 1.83% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 31.25 26.14 24.26 26.84 34.89 32.82 21.77 27.11%
EPS 8.19 9.27 9.64 12.43 15.84 14.79 8.20 -0.08%
DPS 0.00 18.00 0.00 13.00 0.00 15.00 0.00 -
NAPS 4.66 4.74 4.65 4.68 4.56 4.63 4.49 2.49%
Adjusted Per Share Value based on latest NOSH - 89,275
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 30.71 25.61 23.74 26.22 33.84 31.68 20.94 28.93%
EPS 8.05 9.09 9.44 12.15 15.36 14.28 7.89 1.34%
DPS 0.00 17.64 0.00 12.70 0.00 14.48 0.00 -
NAPS 4.5793 4.6453 4.5496 4.5731 4.4223 4.4691 4.3181 3.97%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 4.94 5.40 5.55 5.20 4.94 4.68 4.84 -
P/RPS 15.81 20.66 22.88 19.38 14.16 14.26 22.23 -20.24%
P/EPS 60.31 58.24 57.54 41.83 31.19 31.64 59.02 1.44%
EY 1.66 1.72 1.74 2.39 3.21 3.16 1.69 -1.18%
DY 0.00 3.33 0.00 2.50 0.00 3.21 0.00 -
P/NAPS 1.06 1.14 1.19 1.11 1.08 1.01 1.08 -1.23%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 29/10/04 30/07/04 26/04/04 30/01/04 30/10/03 29/07/03 28/04/03 -
Price 4.96 4.98 5.65 5.25 5.30 4.90 4.60 -
P/RPS 15.87 19.05 23.29 19.56 15.19 14.93 21.13 -17.30%
P/EPS 60.55 53.71 58.58 42.24 33.46 33.13 56.10 5.19%
EY 1.65 1.86 1.71 2.37 2.99 3.02 1.78 -4.90%
DY 0.00 3.61 0.00 2.48 0.00 3.06 0.00 -
P/NAPS 1.06 1.05 1.22 1.12 1.16 1.06 1.02 2.58%

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