[CHINTEK] YoY Annualized Quarter 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- 18.38%
YoY- 92.03%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 79,313 98,792 92,062 95,330 65,836 59,106 84,010 -0.95%
PBT 34,056 54,044 51,892 56,036 29,832 24,608 41,280 -3.15%
Tax -9,994 -15,329 -14,525 -16,224 -9,100 -7,149 -10,314 -0.52%
NP 24,061 38,714 37,366 39,812 20,732 17,458 30,965 -4.11%
-
NP to SH 24,061 38,714 37,366 39,812 20,732 17,458 30,965 -4.11%
-
Tax Rate 29.35% 28.36% 27.99% 28.95% 30.50% 29.05% 24.99% -
Total Cost 55,252 60,077 54,696 55,518 45,104 41,648 53,045 0.68%
-
Net Worth 435,404 433,103 423,837 406,968 374,327 354,907 352,536 3.57%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 36,511 39,701 36,959 30,471 22,583 13,361 - -
Div Payout % 151.75% 102.55% 98.91% 76.54% 108.93% 76.53% - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 435,404 433,103 423,837 406,968 374,327 354,907 352,536 3.57%
NOSH 91,279 90,229 89,417 87,898 84,689 83,507 55,693 8.57%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 30.34% 39.19% 40.59% 41.76% 31.49% 29.54% 36.86% -
ROE 5.53% 8.94% 8.82% 9.78% 5.54% 4.92% 8.78% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 86.89 109.49 102.96 108.46 77.74 70.78 150.85 -8.78%
EPS 26.36 42.91 41.79 45.29 24.48 20.91 55.60 -11.69%
DPS 40.00 44.00 41.33 34.67 26.67 16.00 0.00 -
NAPS 4.77 4.80 4.74 4.63 4.42 4.25 6.33 -4.60%
Adjusted Per Share Value based on latest NOSH - 88,187
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 86.81 108.13 100.77 104.34 72.06 64.69 91.95 -0.95%
EPS 26.34 42.37 40.90 43.58 22.69 19.11 33.89 -4.11%
DPS 39.96 43.45 40.45 33.35 24.72 14.62 0.00 -
NAPS 4.7657 4.7405 4.6391 4.4544 4.0971 3.8846 3.8586 3.57%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 5.30 4.82 5.40 4.68 4.64 4.10 7.20 -
P/RPS 6.10 4.40 5.24 4.32 5.97 5.79 4.77 4.18%
P/EPS 20.11 11.23 12.92 10.33 18.95 19.61 12.95 7.60%
EY 4.97 8.90 7.74 9.68 5.28 5.10 7.72 -7.07%
DY 7.55 9.13 7.65 7.41 5.75 3.90 0.00 -
P/NAPS 1.11 1.00 1.14 1.01 1.05 0.96 1.14 -0.44%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 27/07/06 28/07/05 30/07/04 29/07/03 25/07/02 26/07/01 27/07/00 -
Price 5.30 5.00 4.98 4.90 4.64 4.38 6.80 -
P/RPS 6.10 4.57 4.84 4.52 5.97 6.19 4.51 5.15%
P/EPS 20.11 11.65 11.92 10.82 18.95 20.95 12.23 8.63%
EY 4.97 8.58 8.39 9.24 5.28 4.77 8.18 -7.96%
DY 7.55 8.80 8.30 7.07 5.75 3.65 0.00 -
P/NAPS 1.11 1.04 1.05 1.06 1.05 1.03 1.07 0.61%

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