[CHINTEK] YoY Annualized Quarter Result on 30-Nov-2004 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 22.54%
YoY- -2.33%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 132,832 79,644 75,880 97,444 95,832 93,708 63,760 13.00%
PBT 99,172 42,552 28,452 60,180 60,368 54,936 28,828 22.85%
Tax -21,448 -11,828 -9,076 -16,828 -15,980 -16,492 -9,572 14.38%
NP 77,724 30,724 19,376 43,352 44,388 38,444 19,256 26.16%
-
NP to SH 77,724 30,724 19,376 43,352 44,388 38,444 19,256 26.16%
-
Tax Rate 21.63% 27.80% 31.90% 27.96% 26.47% 30.02% 33.20% -
Total Cost 55,108 48,920 56,504 54,092 51,444 55,264 44,504 3.62%
-
Net Worth 475,954 448,438 437,875 430,556 417,811 394,051 371,607 4.20%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div 91,354 54,799 54,734 54,044 46,423 38,443 - -
Div Payout % 117.54% 178.36% 282.49% 124.66% 104.59% 100.00% - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 475,954 448,438 437,875 430,556 417,811 394,051 371,607 4.20%
NOSH 91,354 91,331 91,224 90,074 89,275 87,372 84,456 1.31%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 58.51% 38.58% 25.54% 44.49% 46.32% 41.03% 30.20% -
ROE 16.33% 6.85% 4.42% 10.07% 10.62% 9.76% 5.18% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 145.40 87.20 83.18 108.18 107.34 107.25 75.49 11.53%
EPS 85.08 33.64 21.24 48.12 49.72 44.00 22.80 24.52%
DPS 100.00 60.00 60.00 60.00 52.00 44.00 0.00 -
NAPS 5.21 4.91 4.80 4.78 4.68 4.51 4.40 2.85%
Adjusted Per Share Value based on latest NOSH - 90,074
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 145.39 87.17 83.05 106.66 104.89 102.57 69.79 13.00%
EPS 85.07 33.63 21.21 47.45 48.58 42.08 21.08 26.16%
DPS 99.99 59.98 59.91 59.15 50.81 42.08 0.00 -
NAPS 5.2095 4.9083 4.7927 4.7126 4.5731 4.313 4.0674 4.20%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 6.30 5.45 4.98 5.00 5.20 4.86 4.52 -
P/RPS 4.33 6.25 5.99 4.62 4.84 4.53 5.99 -5.26%
P/EPS 7.40 16.20 23.45 10.39 10.46 11.05 19.82 -15.13%
EY 13.50 6.17 4.27 9.63 9.56 9.05 5.04 17.83%
DY 15.87 11.01 12.05 12.00 10.00 9.05 0.00 -
P/NAPS 1.21 1.11 1.04 1.05 1.11 1.08 1.03 2.71%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 31/01/08 26/01/07 26/01/06 28/01/05 30/01/04 27/01/03 25/01/02 -
Price 7.45 5.60 5.05 5.00 5.25 4.74 4.68 -
P/RPS 5.12 6.42 6.07 4.62 4.89 4.42 6.20 -3.13%
P/EPS 8.76 16.65 23.78 10.39 10.56 10.77 20.53 -13.22%
EY 11.42 6.01 4.21 9.63 9.47 9.28 4.87 15.25%
DY 13.42 10.71 11.88 12.00 9.90 9.28 0.00 -
P/NAPS 1.43 1.14 1.05 1.05 1.12 1.05 1.06 5.11%

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