[CHINTEK] QoQ TTM 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- 19.68%
YoY- 23.39%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 105,501 102,943 102,412 92,550 81,625 77,916 70,429 30.95%
PBT 64,806 62,680 61,322 57,422 47,902 44,296 37,769 43.37%
Tax -18,009 -17,300 -17,428 -15,516 -12,886 -11,903 -10,173 46.39%
NP 46,797 45,380 43,894 41,906 35,016 32,393 27,596 42.25%
-
NP to SH 46,797 45,380 43,894 41,906 35,016 32,393 27,596 42.25%
-
Tax Rate 27.79% 27.60% 28.42% 27.02% 26.90% 26.87% 26.93% -
Total Cost 58,704 57,563 58,518 50,644 46,609 45,523 42,833 23.40%
-
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 24,834 24,834 22,839 22,839 19,037 26,674 17,063 28.45%
Div Payout % 53.07% 54.72% 52.03% 54.50% 54.37% 82.35% 61.83% -
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 44.36% 44.08% 42.86% 45.28% 42.90% 41.57% 39.18% -
ROE 11.26% 10.86% 10.86% 10.26% 8.88% 8.22% 7.14% -
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 118.02 115.31 115.58 104.95 92.90 89.18 80.91 28.64%
EPS 52.35 50.83 49.54 47.52 39.85 37.07 31.70 39.75%
DPS 28.00 28.00 26.00 26.00 21.67 30.53 19.60 26.87%
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 115.47 112.67 112.09 101.30 89.34 85.28 77.09 30.94%
EPS 51.22 49.67 48.04 45.87 38.33 35.46 30.20 42.26%
DPS 27.18 27.18 25.00 25.00 20.84 29.20 18.68 28.43%
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 4.70 4.51 4.27 4.46 5.21 5.45 6.06 -15.59%
P/EPS 10.60 10.23 9.97 9.85 12.15 13.11 15.46 -22.26%
EY 9.43 9.78 10.03 10.15 8.23 7.63 6.47 28.57%
DY 5.05 5.38 5.26 5.56 4.48 6.28 4.00 16.82%
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 4.79 4.55 4.59 4.67 4.95 5.32 5.81 -12.08%
P/EPS 10.79 10.33 10.70 10.31 11.54 12.79 14.82 -19.08%
EY 9.27 9.68 9.35 9.70 8.66 7.82 6.75 23.57%
DY 4.96 5.33 4.91 5.31 4.71 6.44 4.17 12.27%
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