[CHINTEK] YoY Annualized Quarter Result on 31-May-2004 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- -5.27%
YoY- -6.14%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 84,173 79,313 98,792 92,062 95,330 65,836 59,106 6.06%
PBT 46,002 34,056 54,044 51,892 56,036 29,832 24,608 10.98%
Tax -11,838 -9,994 -15,329 -14,525 -16,224 -9,100 -7,149 8.76%
NP 34,164 24,061 38,714 37,366 39,812 20,732 17,458 11.83%
-
NP to SH 34,164 24,061 38,714 37,366 39,812 20,732 17,458 11.83%
-
Tax Rate 25.73% 29.35% 28.36% 27.99% 28.95% 30.50% 29.05% -
Total Cost 50,009 55,252 60,077 54,696 55,518 45,104 41,648 3.09%
-
Net Worth 456,737 435,404 433,103 423,837 406,968 374,327 354,907 4.29%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 45,064 36,511 39,701 36,959 30,471 22,583 13,361 22.44%
Div Payout % 131.91% 151.75% 102.55% 98.91% 76.54% 108.93% 76.53% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 456,737 435,404 433,103 423,837 406,968 374,327 354,907 4.29%
NOSH 91,347 91,279 90,229 89,417 87,898 84,689 83,507 1.50%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 40.59% 30.34% 39.19% 40.59% 41.76% 31.49% 29.54% -
ROE 7.48% 5.53% 8.94% 8.82% 9.78% 5.54% 4.92% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 92.15 86.89 109.49 102.96 108.46 77.74 70.78 4.49%
EPS 37.40 26.36 42.91 41.79 45.29 24.48 20.91 10.17%
DPS 49.33 40.00 44.00 41.33 34.67 26.67 16.00 20.63%
NAPS 5.00 4.77 4.80 4.74 4.63 4.42 4.25 2.74%
Adjusted Per Share Value based on latest NOSH - 89,538
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 92.13 86.81 108.13 100.77 104.34 72.06 64.69 6.06%
EPS 37.39 26.34 42.37 40.90 43.58 22.69 19.11 11.83%
DPS 49.33 39.96 43.45 40.45 33.35 24.72 14.62 22.45%
NAPS 4.9992 4.7657 4.7405 4.6391 4.4544 4.0971 3.8846 4.29%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 6.00 5.30 4.82 5.40 4.68 4.64 4.10 -
P/RPS 6.51 6.10 4.40 5.24 4.32 5.97 5.79 1.97%
P/EPS 16.04 20.11 11.23 12.92 10.33 18.95 19.61 -3.29%
EY 6.23 4.97 8.90 7.74 9.68 5.28 5.10 3.39%
DY 8.22 7.55 9.13 7.65 7.41 5.75 3.90 13.22%
P/NAPS 1.20 1.11 1.00 1.14 1.01 1.05 0.96 3.78%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 27/07/07 27/07/06 28/07/05 30/07/04 29/07/03 25/07/02 26/07/01 -
Price 5.90 5.30 5.00 4.98 4.90 4.64 4.38 -
P/RPS 6.40 6.10 4.57 4.84 4.52 5.97 6.19 0.55%
P/EPS 15.78 20.11 11.65 11.92 10.82 18.95 20.95 -4.61%
EY 6.34 4.97 8.58 8.39 9.24 5.28 4.77 4.85%
DY 8.36 7.55 8.80 8.30 7.07 5.75 3.65 14.80%
P/NAPS 1.18 1.11 1.04 1.05 1.06 1.05 1.03 2.29%

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