[CHINTEK] YoY Cumulative Quarter Result on 28-Feb-2003 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- 74.97%
YoY- 78.97%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 35,646 49,641 45,646 42,557 31,361 28,059 45,387 -3.94%
PBT 14,823 29,721 27,304 23,816 13,683 14,342 23,531 -7.40%
Tax -4,023 -8,246 -7,581 -7,000 -4,287 -3,855 -5,813 -5.94%
NP 10,800 21,475 19,723 16,816 9,396 10,487 17,718 -7.91%
-
NP to SH 10,800 21,475 19,723 16,816 9,396 10,487 17,718 -7.91%
-
Tax Rate 27.14% 27.74% 27.77% 29.39% 31.33% 26.88% 24.70% -
Total Cost 24,846 28,166 25,923 25,741 21,965 17,572 27,669 -1.77%
-
Net Worth 438,207 430,942 415,364 394,070 373,323 351,231 347,673 3.93%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - 13,523 11,612 9,654 7,550 9,987 - -
Div Payout % - 62.97% 58.88% 57.41% 80.36% 95.24% - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 438,207 430,942 415,364 394,070 373,323 351,231 347,673 3.93%
NOSH 91,293 90,155 89,325 87,766 83,892 83,230 55,716 8.57%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 30.30% 43.26% 43.21% 39.51% 29.96% 37.37% 39.04% -
ROE 2.46% 4.98% 4.75% 4.27% 2.52% 2.99% 5.10% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 39.05 55.06 51.10 48.49 37.38 33.71 81.46 -11.52%
EPS 11.83 23.82 22.08 19.16 11.20 12.60 31.80 -15.18%
DPS 0.00 15.00 13.00 11.00 9.00 12.00 0.00 -
NAPS 4.80 4.78 4.65 4.49 4.45 4.22 6.24 -4.27%
Adjusted Per Share Value based on latest NOSH - 87,865
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 39.02 54.33 49.96 46.58 34.33 30.71 49.68 -3.94%
EPS 11.82 23.51 21.59 18.41 10.28 11.48 19.39 -7.91%
DPS 0.00 14.80 12.71 10.57 8.26 10.93 0.00 -
NAPS 4.7963 4.7168 4.5463 4.3132 4.0862 3.8443 3.8054 3.93%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 5.05 4.86 5.55 4.84 4.52 4.26 7.35 -
P/RPS 12.93 8.83 10.86 9.98 12.09 12.64 9.02 6.18%
P/EPS 42.69 20.40 25.14 25.26 40.36 33.81 23.11 10.76%
EY 2.34 4.90 3.98 3.96 2.48 2.96 4.33 -9.74%
DY 0.00 3.09 2.34 2.27 1.99 2.82 0.00 -
P/NAPS 1.05 1.02 1.19 1.08 1.02 1.01 1.18 -1.92%
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 10/04/06 27/04/05 26/04/04 28/04/03 26/04/02 26/04/01 27/04/00 -
Price 5.05 4.90 5.65 4.60 4.98 3.90 6.85 -
P/RPS 12.93 8.90 11.06 9.49 13.32 11.57 8.41 7.42%
P/EPS 42.69 20.57 25.59 24.01 44.46 30.95 21.54 12.07%
EY 2.34 4.86 3.91 4.17 2.25 3.23 4.64 -10.77%
DY 0.00 3.06 2.30 2.39 1.81 3.08 0.00 -
P/NAPS 1.05 1.03 1.22 1.02 1.12 0.92 1.10 -0.77%

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