[CHINTEK] QoQ Quarter Result on 31-Aug-2005 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -25.21%
YoY- -23.1%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 23,839 16,676 18,970 20,875 24,453 25,280 24,361 -1.43%
PBT 10,719 7,710 7,113 8,187 10,812 14,642 15,045 -20.24%
Tax -3,473 -1,754 -2,269 -2,532 -3,251 -4,039 -4,207 -12.00%
NP 7,246 5,956 4,844 5,655 7,561 10,603 10,838 -23.55%
-
NP to SH 7,246 5,956 4,844 5,655 7,561 10,603 10,838 -23.55%
-
Tax Rate 32.40% 22.75% 31.90% 30.93% 30.07% 27.59% 27.96% -
Total Cost 16,593 10,720 14,126 15,220 16,892 14,677 13,523 14.62%
-
Net Worth 435,856 438,478 437,875 423,218 433,605 431,339 430,556 0.81%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 13,706 - 13,683 - 16,260 - 13,511 0.96%
Div Payout % 189.16% - 282.49% - 215.05% - 124.66% -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 435,856 438,478 437,875 423,218 433,605 431,339 430,556 0.81%
NOSH 91,374 91,349 91,224 90,625 90,334 90,238 90,074 0.96%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 30.40% 35.72% 25.54% 27.09% 30.92% 41.94% 44.49% -
ROE 1.66% 1.36% 1.11% 1.34% 1.74% 2.46% 2.52% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 26.09 18.26 20.79 23.03 27.07 28.01 27.05 -2.38%
EPS 7.93 6.52 5.31 6.24 8.37 11.75 12.03 -24.27%
DPS 15.00 0.00 15.00 0.00 18.00 0.00 15.00 0.00%
NAPS 4.77 4.80 4.80 4.67 4.80 4.78 4.78 -0.13%
Adjusted Per Share Value based on latest NOSH - 90,625
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 26.09 18.25 20.76 22.85 26.76 27.67 26.66 -1.43%
EPS 7.93 6.52 5.30 6.19 8.28 11.61 11.86 -23.55%
DPS 15.00 0.00 14.98 0.00 17.80 0.00 14.79 0.94%
NAPS 4.7706 4.7993 4.7927 4.6323 4.746 4.7212 4.7126 0.81%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 5.30 5.05 4.98 4.98 4.82 4.86 5.00 -
P/RPS 20.31 27.66 23.95 21.62 17.81 17.35 18.49 6.46%
P/EPS 66.83 77.45 93.79 79.81 57.59 41.36 41.55 37.31%
EY 1.50 1.29 1.07 1.25 1.74 2.42 2.41 -27.12%
DY 2.83 0.00 3.01 0.00 3.73 0.00 3.00 -3.81%
P/NAPS 1.11 1.05 1.04 1.07 1.00 1.02 1.05 3.77%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 27/07/06 10/04/06 26/01/06 28/10/05 28/07/05 27/04/05 28/01/05 -
Price 5.30 5.05 5.05 5.00 5.00 4.90 5.00 -
P/RPS 20.31 27.66 24.28 21.71 18.47 17.49 18.49 6.46%
P/EPS 66.83 77.45 95.10 80.13 59.74 41.70 41.55 37.31%
EY 1.50 1.29 1.05 1.25 1.67 2.40 2.41 -27.12%
DY 2.83 0.00 2.97 0.00 3.60 0.00 3.00 -3.81%
P/NAPS 1.11 1.05 1.05 1.07 1.04 1.03 1.05 3.77%

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