[CHINTEK] QoQ Quarter Result on 31-Aug-2002 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- 95.22%
YoY- -34.76%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 28,941 19,130 23,427 21,052 18,016 15,421 15,940 48.88%
PBT 18,211 10,082 13,734 15,395 8,691 6,476 7,207 85.62%
Tax -5,168 -2,877 -4,123 -3,383 -2,538 -1,894 -2,393 67.15%
NP 13,043 7,205 9,611 12,012 6,153 4,582 4,814 94.46%
-
NP to SH 13,043 7,205 9,611 12,012 6,153 4,582 4,814 94.46%
-
Tax Rate 28.38% 28.54% 30.02% 21.97% 29.20% 29.25% 33.20% -
Total Cost 15,898 11,925 13,816 9,040 11,863 10,839 11,126 26.89%
-
Net Worth 408,310 394,517 394,051 386,473 378,778 377,590 371,607 6.48%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div 13,228 - 9,610 - 9,426 7,636 - -
Div Payout % 101.42% - 100.00% - 153.20% 166.67% - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 408,310 394,517 394,051 386,473 378,778 377,590 371,607 6.48%
NOSH 88,187 87,865 87,372 87,043 85,696 84,851 84,456 2.92%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 45.07% 37.66% 41.03% 57.06% 34.15% 29.71% 30.20% -
ROE 3.19% 1.83% 2.44% 3.11% 1.62% 1.21% 1.30% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 32.82 21.77 26.81 24.19 21.02 18.17 18.87 44.67%
EPS 14.79 8.20 11.00 13.80 7.18 5.40 5.70 88.93%
DPS 15.00 0.00 11.00 0.00 11.00 9.00 0.00 -
NAPS 4.63 4.49 4.51 4.44 4.42 4.45 4.40 3.45%
Adjusted Per Share Value based on latest NOSH - 87,043
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 31.68 20.94 25.64 23.04 19.72 16.88 17.45 48.87%
EPS 14.28 7.89 10.52 13.15 6.73 5.02 5.27 94.48%
DPS 14.48 0.00 10.52 0.00 10.32 8.36 0.00 -
NAPS 4.4691 4.3181 4.313 4.2301 4.1459 4.1329 4.0674 6.48%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 4.68 4.84 4.86 4.90 4.64 4.52 4.52 -
P/RPS 14.26 22.23 18.13 20.26 22.07 24.87 23.95 -29.24%
P/EPS 31.64 59.02 44.18 35.51 64.62 83.70 79.30 -45.83%
EY 3.16 1.69 2.26 2.82 1.55 1.19 1.26 84.69%
DY 3.21 0.00 2.26 0.00 2.37 1.99 0.00 -
P/NAPS 1.01 1.08 1.08 1.10 1.05 1.02 1.03 -1.29%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 29/07/03 28/04/03 27/01/03 29/10/02 25/07/02 26/04/02 25/01/02 -
Price 4.90 4.60 4.74 4.70 4.64 4.98 4.68 -
P/RPS 14.93 21.13 17.68 19.43 22.07 27.40 24.80 -28.72%
P/EPS 33.13 56.10 43.09 34.06 64.62 92.22 82.11 -45.42%
EY 3.02 1.78 2.32 2.94 1.55 1.08 1.22 83.09%
DY 3.06 0.00 2.32 0.00 2.37 1.81 0.00 -
P/NAPS 1.06 1.02 1.05 1.06 1.05 1.12 1.06 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