[CHINTEK] YoY Annualized Quarter Result on 28-Feb-2005 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -0.93%
YoY- 8.88%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 132,984 73,302 71,292 99,282 91,292 85,114 62,722 13.33%
PBT 100,338 38,152 29,646 59,442 54,608 47,632 27,366 24.15%
Tax -21,352 -10,048 -8,046 -16,492 -15,162 -14,000 -8,574 16.40%
NP 78,986 28,104 21,600 42,950 39,446 33,632 18,792 27.00%
-
NP to SH 78,986 28,104 21,600 42,950 39,446 33,632 18,792 27.00%
-
Tax Rate 21.28% 26.34% 27.14% 27.74% 27.77% 29.39% 31.33% -
Total Cost 53,998 45,198 49,692 56,332 51,846 51,482 43,930 3.49%
-
Net Worth 475,048 446,776 438,207 430,942 415,364 394,070 373,323 4.09%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div 45,677 - - 27,046 23,224 19,308 15,100 20.23%
Div Payout % 57.83% - - 62.97% 58.88% 57.41% 80.36% -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 475,048 446,776 438,207 430,942 415,364 394,070 373,323 4.09%
NOSH 91,355 91,365 91,293 90,155 89,325 87,766 83,892 1.42%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 59.40% 38.34% 30.30% 43.26% 43.21% 39.51% 29.96% -
ROE 16.63% 6.29% 4.93% 9.97% 9.50% 8.53% 5.03% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 145.57 80.23 78.09 110.12 102.20 96.98 74.76 11.73%
EPS 86.46 30.76 23.66 47.64 44.16 38.32 22.40 25.21%
DPS 50.00 0.00 0.00 30.00 26.00 22.00 18.00 18.54%
NAPS 5.20 4.89 4.80 4.78 4.65 4.49 4.45 2.62%
Adjusted Per Share Value based on latest NOSH - 90,238
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 145.56 80.23 78.03 108.67 99.92 93.16 68.65 13.33%
EPS 86.45 30.76 23.64 47.01 43.18 36.81 20.57 27.00%
DPS 50.00 0.00 0.00 29.60 25.42 21.13 16.53 20.23%
NAPS 5.1996 4.8901 4.7963 4.7168 4.5463 4.3132 4.0862 4.09%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 7.80 5.70 5.05 4.86 5.55 4.84 4.52 -
P/RPS 5.36 7.10 6.47 4.41 5.43 4.99 6.05 -1.99%
P/EPS 9.02 18.53 21.34 10.20 12.57 12.63 20.18 -12.54%
EY 11.08 5.40 4.69 9.80 7.96 7.92 4.96 14.32%
DY 6.41 0.00 0.00 6.17 4.68 4.55 3.98 8.25%
P/NAPS 1.50 1.17 1.05 1.02 1.19 1.08 1.02 6.63%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 25/04/08 27/04/07 10/04/06 27/04/05 26/04/04 28/04/03 26/04/02 -
Price 7.55 6.10 5.05 4.90 5.65 4.60 4.98 -
P/RPS 5.19 7.60 6.47 4.45 5.53 4.74 6.66 -4.06%
P/EPS 8.73 19.83 21.34 10.29 12.79 12.00 22.23 -14.41%
EY 11.45 5.04 4.69 9.72 7.82 8.33 4.50 16.82%
DY 6.62 0.00 0.00 6.12 4.60 4.78 3.61 10.62%
P/NAPS 1.45 1.25 1.05 1.03 1.22 1.02 1.12 4.39%

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