[CHINTEK] QoQ Quarter Result on 31-May-2003 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 81.03%
YoY- 111.98%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 21,688 23,958 30,914 28,941 19,130 23,427 21,052 2.00%
PBT 12,208 15,092 19,295 18,211 10,082 13,734 15,395 -14.33%
Tax -3,586 -3,995 -5,260 -5,168 -2,877 -4,123 -3,383 3.96%
NP 8,622 11,097 14,035 13,043 7,205 9,611 12,012 -19.84%
-
NP to SH 8,622 11,097 14,035 13,043 7,205 9,611 12,012 -19.84%
-
Tax Rate 29.37% 26.47% 27.26% 28.38% 28.54% 30.02% 21.97% -
Total Cost 13,066 12,861 16,879 15,898 11,925 13,816 9,040 27.86%
-
Net Worth 415,662 417,811 404,037 408,310 394,517 394,051 386,473 4.97%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - 11,605 - 13,228 - 9,610 - -
Div Payout % - 104.59% - 101.42% - 100.00% - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 415,662 417,811 404,037 408,310 394,517 394,051 386,473 4.97%
NOSH 89,389 89,275 88,604 88,187 87,865 87,372 87,043 1.79%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 39.75% 46.32% 45.40% 45.07% 37.66% 41.03% 57.06% -
ROE 2.07% 2.66% 3.47% 3.19% 1.83% 2.44% 3.11% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 24.26 26.84 34.89 32.82 21.77 26.81 24.19 0.19%
EPS 9.64 12.43 15.84 14.79 8.20 11.00 13.80 -21.28%
DPS 0.00 13.00 0.00 15.00 0.00 11.00 0.00 -
NAPS 4.65 4.68 4.56 4.63 4.49 4.51 4.44 3.13%
Adjusted Per Share Value based on latest NOSH - 88,187
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 23.74 26.22 33.84 31.68 20.94 25.64 23.04 2.01%
EPS 9.44 12.15 15.36 14.28 7.89 10.52 13.15 -19.84%
DPS 0.00 12.70 0.00 14.48 0.00 10.52 0.00 -
NAPS 4.5496 4.5731 4.4223 4.4691 4.3181 4.313 4.2301 4.97%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 5.55 5.20 4.94 4.68 4.84 4.86 4.90 -
P/RPS 22.88 19.38 14.16 14.26 22.23 18.13 20.26 8.45%
P/EPS 57.54 41.83 31.19 31.64 59.02 44.18 35.51 37.99%
EY 1.74 2.39 3.21 3.16 1.69 2.26 2.82 -27.54%
DY 0.00 2.50 0.00 3.21 0.00 2.26 0.00 -
P/NAPS 1.19 1.11 1.08 1.01 1.08 1.08 1.10 5.38%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 26/04/04 30/01/04 30/10/03 29/07/03 28/04/03 27/01/03 29/10/02 -
Price 5.65 5.25 5.30 4.90 4.60 4.74 4.70 -
P/RPS 23.29 19.56 15.19 14.93 21.13 17.68 19.43 12.85%
P/EPS 58.58 42.24 33.46 33.13 56.10 43.09 34.06 43.59%
EY 1.71 2.37 2.99 3.02 1.78 2.32 2.94 -30.34%
DY 0.00 2.48 0.00 3.06 0.00 2.32 0.00 -
P/NAPS 1.22 1.12 1.16 1.06 1.02 1.05 1.06 9.83%

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