[CHINTEK] QoQ TTM Result on 30-Nov-2001 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
25-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -3.88%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 70,429 63,145 61,400 57,519 58,098 60,130 61,480 9.45%
PBT 37,769 41,796 37,219 36,497 37,878 25,448 28,763 19.85%
Tax -10,173 -7,835 -6,804 -6,213 -6,372 -7,789 -8,205 15.36%
NP 27,596 33,961 30,415 30,284 31,506 17,659 20,558 21.62%
-
NP to SH 27,596 33,961 30,415 30,284 31,506 17,659 20,558 21.62%
-
Tax Rate 26.93% 18.75% 18.28% 17.02% 16.82% 30.61% 28.53% -
Total Cost 42,833 29,184 30,985 27,235 26,592 42,471 40,922 3.08%
-
Net Worth 386,473 378,778 377,590 371,607 364,892 355,120 354,400 5.92%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div 17,063 26,269 16,842 19,283 19,283 22,325 22,325 -16.36%
Div Payout % 61.83% 77.35% 55.38% 63.68% 61.21% 126.42% 108.60% -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 386,473 378,778 377,590 371,607 364,892 355,120 354,400 5.92%
NOSH 87,043 85,696 84,851 84,456 83,690 83,557 83,981 2.40%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 39.18% 53.78% 49.54% 52.65% 54.23% 29.37% 33.44% -
ROE 7.14% 8.97% 8.06% 8.15% 8.63% 4.97% 5.80% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 80.91 73.68 72.36 68.11 69.42 71.96 73.21 6.87%
EPS 31.70 39.63 35.84 35.86 37.65 21.13 24.48 18.74%
DPS 19.60 30.65 20.00 23.00 23.04 26.72 26.58 -18.33%
NAPS 4.44 4.42 4.45 4.40 4.36 4.25 4.22 3.43%
Adjusted Per Share Value based on latest NOSH - 84,456
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 77.09 69.11 67.20 62.96 63.59 65.81 67.29 9.46%
EPS 30.20 37.17 33.29 33.15 34.48 19.33 22.50 21.61%
DPS 18.68 28.75 18.43 21.11 21.11 24.44 24.44 -16.36%
NAPS 4.2301 4.1459 4.1329 4.0674 3.9939 3.8869 3.879 5.92%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 4.90 4.64 4.52 4.52 4.66 4.10 4.26 -
P/RPS 6.06 6.30 6.25 6.64 6.71 5.70 5.82 2.72%
P/EPS 15.46 11.71 12.61 12.61 12.38 19.40 17.40 -7.55%
EY 6.47 8.54 7.93 7.93 8.08 5.15 5.75 8.15%
DY 4.00 6.61 4.42 5.09 4.94 6.52 6.24 -25.59%
P/NAPS 1.10 1.05 1.02 1.03 1.07 0.96 1.01 5.83%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 29/10/02 25/07/02 26/04/02 25/01/02 26/10/01 26/07/01 26/04/01 -
Price 4.70 4.64 4.98 4.68 4.60 4.38 3.90 -
P/RPS 5.81 6.30 6.88 6.87 6.63 6.09 5.33 5.90%
P/EPS 14.82 11.71 13.89 13.05 12.22 20.72 15.93 -4.68%
EY 6.75 8.54 7.20 7.66 8.18 4.83 6.28 4.91%
DY 4.17 6.61 4.02 4.91 5.01 6.10 6.82 -27.89%
P/NAPS 1.06 1.05 1.12 1.06 1.06 1.03 0.92 9.87%

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