[CHINTEK] QoQ Quarter Result on 31-May-2005 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- -28.69%
YoY- -8.93%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 16,676 18,970 20,875 24,453 25,280 24,361 28,057 -29.37%
PBT 7,710 7,113 8,187 10,812 14,642 15,045 11,230 -22.22%
Tax -1,754 -2,269 -2,532 -3,251 -4,039 -4,207 -3,876 -41.14%
NP 5,956 4,844 5,655 7,561 10,603 10,838 7,354 -13.14%
-
NP to SH 5,956 4,844 5,655 7,561 10,603 10,838 7,354 -13.14%
-
Tax Rate 22.75% 31.90% 30.93% 30.07% 27.59% 27.96% 34.51% -
Total Cost 10,720 14,126 15,220 16,892 14,677 13,523 20,703 -35.59%
-
Net Worth 438,478 437,875 423,218 433,605 431,339 430,556 418,380 3.18%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - 13,683 - 16,260 - 13,511 - -
Div Payout % - 282.49% - 215.05% - 124.66% - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 438,478 437,875 423,218 433,605 431,339 430,556 418,380 3.18%
NOSH 91,349 91,224 90,625 90,334 90,238 90,074 89,781 1.16%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 35.72% 25.54% 27.09% 30.92% 41.94% 44.49% 26.21% -
ROE 1.36% 1.11% 1.34% 1.74% 2.46% 2.52% 1.76% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 18.26 20.79 23.03 27.07 28.01 27.05 31.25 -30.17%
EPS 6.52 5.31 6.24 8.37 11.75 12.03 8.19 -14.13%
DPS 0.00 15.00 0.00 18.00 0.00 15.00 0.00 -
NAPS 4.80 4.80 4.67 4.80 4.78 4.78 4.66 1.99%
Adjusted Per Share Value based on latest NOSH - 90,334
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 18.25 20.76 22.85 26.76 27.67 26.66 30.71 -29.38%
EPS 6.52 5.30 6.19 8.28 11.61 11.86 8.05 -13.14%
DPS 0.00 14.98 0.00 17.80 0.00 14.79 0.00 -
NAPS 4.7993 4.7927 4.6323 4.746 4.7212 4.7126 4.5793 3.18%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 5.05 4.98 4.98 4.82 4.86 5.00 4.94 -
P/RPS 27.66 23.95 21.62 17.81 17.35 18.49 15.81 45.34%
P/EPS 77.45 93.79 79.81 57.59 41.36 41.55 60.31 18.20%
EY 1.29 1.07 1.25 1.74 2.42 2.41 1.66 -15.51%
DY 0.00 3.01 0.00 3.73 0.00 3.00 0.00 -
P/NAPS 1.05 1.04 1.07 1.00 1.02 1.05 1.06 -0.63%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 10/04/06 26/01/06 28/10/05 28/07/05 27/04/05 28/01/05 29/10/04 -
Price 5.05 5.05 5.00 5.00 4.90 5.00 4.96 -
P/RPS 27.66 24.28 21.71 18.47 17.49 18.49 15.87 44.97%
P/EPS 77.45 95.10 80.13 59.74 41.70 41.55 60.55 17.88%
EY 1.29 1.05 1.25 1.67 2.40 2.41 1.65 -15.17%
DY 0.00 2.97 0.00 3.60 0.00 3.00 0.00 -
P/NAPS 1.05 1.05 1.07 1.04 1.03 1.05 1.06 -0.63%

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