[CHINTEK] QoQ TTM Result on 30-Nov-2003 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- 3.39%
YoY- 40.09%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 97,104 99,961 105,501 102,943 102,412 92,550 81,625 12.21%
PBT 50,145 58,210 64,806 62,680 61,322 57,422 47,902 3.08%
Tax -14,770 -16,154 -18,009 -17,300 -17,428 -15,516 -12,886 9.47%
NP 35,375 42,056 46,797 45,380 43,894 41,906 35,016 0.67%
-
NP to SH 35,375 42,056 46,797 45,380 43,894 41,906 35,016 0.67%
-
Tax Rate 29.45% 27.75% 27.79% 27.60% 28.42% 27.02% 26.90% -
Total Cost 61,729 57,905 58,704 57,563 58,518 50,644 46,609 20.49%
-
Net Worth 418,380 424,410 415,662 417,811 404,037 408,310 394,517 3.97%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 27,722 27,722 24,834 24,834 22,839 22,839 19,037 28.32%
Div Payout % 78.37% 65.92% 53.07% 54.72% 52.03% 54.50% 54.37% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 418,380 424,410 415,662 417,811 404,037 408,310 394,517 3.97%
NOSH 89,781 89,538 89,389 89,275 88,604 88,187 87,865 1.44%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 36.43% 42.07% 44.36% 44.08% 42.86% 45.28% 42.90% -
ROE 8.46% 9.91% 11.26% 10.86% 10.86% 10.26% 8.88% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 108.16 111.64 118.02 115.31 115.58 104.95 92.90 10.62%
EPS 39.40 46.97 52.35 50.83 49.54 47.52 39.85 -0.75%
DPS 31.00 31.00 28.00 28.00 26.00 26.00 21.67 26.82%
NAPS 4.66 4.74 4.65 4.68 4.56 4.63 4.49 2.49%
Adjusted Per Share Value based on latest NOSH - 89,275
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 106.28 109.41 115.47 112.67 112.09 101.30 89.34 12.21%
EPS 38.72 46.03 51.22 49.67 48.04 45.87 38.33 0.67%
DPS 30.34 30.34 27.18 27.18 25.00 25.00 20.84 28.30%
NAPS 4.5793 4.6453 4.5496 4.5731 4.4223 4.4691 4.3181 3.97%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 4.94 5.40 5.55 5.20 4.94 4.68 4.84 -
P/RPS 4.57 4.84 4.70 4.51 4.27 4.46 5.21 -8.33%
P/EPS 12.54 11.50 10.60 10.23 9.97 9.85 12.15 2.11%
EY 7.98 8.70 9.43 9.78 10.03 10.15 8.23 -2.02%
DY 6.28 5.74 5.05 5.38 5.26 5.56 4.48 25.12%
P/NAPS 1.06 1.14 1.19 1.11 1.08 1.01 1.08 -1.23%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 29/10/04 30/07/04 26/04/04 30/01/04 30/10/03 29/07/03 28/04/03 -
Price 4.96 4.98 5.65 5.25 5.30 4.90 4.60 -
P/RPS 4.59 4.46 4.79 4.55 4.59 4.67 4.95 -4.88%
P/EPS 12.59 10.60 10.79 10.33 10.70 10.31 11.54 5.94%
EY 7.94 9.43 9.27 9.68 9.35 9.70 8.66 -5.59%
DY 6.25 6.22 4.96 5.33 4.91 5.31 4.71 20.65%
P/NAPS 1.06 1.05 1.22 1.12 1.16 1.06 1.02 2.58%

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