[CHINTEK] QoQ TTM Result on 30-Nov-2002 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- 17.38%
YoY- 6.96%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 102,412 92,550 81,625 77,916 70,429 63,145 61,400 40.51%
PBT 61,322 57,422 47,902 44,296 37,769 41,796 37,219 39.37%
Tax -17,428 -15,516 -12,886 -11,903 -10,173 -7,835 -6,804 86.88%
NP 43,894 41,906 35,016 32,393 27,596 33,961 30,415 27.62%
-
NP to SH 43,894 41,906 35,016 32,393 27,596 33,961 30,415 27.62%
-
Tax Rate 28.42% 27.02% 26.90% 26.87% 26.93% 18.75% 18.28% -
Total Cost 58,518 50,644 46,609 45,523 42,833 29,184 30,985 52.61%
-
Net Worth 404,037 408,310 394,517 394,051 386,473 378,778 377,590 4.60%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 22,839 22,839 19,037 26,674 17,063 26,269 16,842 22.44%
Div Payout % 52.03% 54.50% 54.37% 82.35% 61.83% 77.35% 55.38% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 404,037 408,310 394,517 394,051 386,473 378,778 377,590 4.60%
NOSH 88,604 88,187 87,865 87,372 87,043 85,696 84,851 2.91%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 42.86% 45.28% 42.90% 41.57% 39.18% 53.78% 49.54% -
ROE 10.86% 10.26% 8.88% 8.22% 7.14% 8.97% 8.06% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 115.58 104.95 92.90 89.18 80.91 73.68 72.36 36.52%
EPS 49.54 47.52 39.85 37.07 31.70 39.63 35.84 24.01%
DPS 26.00 26.00 21.67 30.53 19.60 30.65 20.00 19.05%
NAPS 4.56 4.63 4.49 4.51 4.44 4.42 4.45 1.63%
Adjusted Per Share Value based on latest NOSH - 87,372
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 112.09 101.30 89.34 85.28 77.09 69.11 67.20 40.51%
EPS 48.04 45.87 38.33 35.46 30.20 37.17 33.29 27.61%
DPS 25.00 25.00 20.84 29.20 18.68 28.75 18.43 22.47%
NAPS 4.4223 4.4691 4.3181 4.313 4.2301 4.1459 4.1329 4.60%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 4.94 4.68 4.84 4.86 4.90 4.64 4.52 -
P/RPS 4.27 4.46 5.21 5.45 6.06 6.30 6.25 -22.37%
P/EPS 9.97 9.85 12.15 13.11 15.46 11.71 12.61 -14.45%
EY 10.03 10.15 8.23 7.63 6.47 8.54 7.93 16.90%
DY 5.26 5.56 4.48 6.28 4.00 6.61 4.42 12.26%
P/NAPS 1.08 1.01 1.08 1.08 1.10 1.05 1.02 3.87%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 30/10/03 29/07/03 28/04/03 27/01/03 29/10/02 25/07/02 26/04/02 -
Price 5.30 4.90 4.60 4.74 4.70 4.64 4.98 -
P/RPS 4.59 4.67 4.95 5.32 5.81 6.30 6.88 -23.59%
P/EPS 10.70 10.31 11.54 12.79 14.82 11.71 13.89 -15.92%
EY 9.35 9.70 8.66 7.82 6.75 8.54 7.20 18.97%
DY 4.91 5.31 4.71 6.44 4.17 6.61 4.02 14.22%
P/NAPS 1.16 1.06 1.02 1.05 1.06 1.05 1.12 2.36%

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