[CHINTEK] YoY Cumulative 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- 98.15%
YoY- 8.88%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 66,492 36,651 35,646 49,641 45,646 42,557 31,361 13.33%
PBT 50,169 19,076 14,823 29,721 27,304 23,816 13,683 24.15%
Tax -10,676 -5,024 -4,023 -8,246 -7,581 -7,000 -4,287 16.40%
NP 39,493 14,052 10,800 21,475 19,723 16,816 9,396 27.00%
-
NP to SH 39,493 14,052 10,800 21,475 19,723 16,816 9,396 27.00%
-
Tax Rate 21.28% 26.34% 27.14% 27.74% 27.77% 29.39% 31.33% -
Total Cost 26,999 22,599 24,846 28,166 25,923 25,741 21,965 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 22,838 - - 13,523 11,612 9,654 7,550 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 8.31% 3.15% 2.46% 4.98% 4.75% 4.27% 2.52% -
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 72.78 40.11 39.05 55.06 51.10 48.49 37.38 11.73%
EPS 43.23 15.38 11.83 23.82 22.08 19.16 11.20 25.21%
DPS 25.00 0.00 0.00 15.00 13.00 11.00 9.00 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 72.78 40.12 39.02 54.33 49.96 46.58 34.33 13.32%
EPS 43.23 15.38 11.82 23.51 21.59 18.41 10.28 27.01%
DPS 25.00 0.00 0.00 14.80 12.71 10.57 8.26 20.25%
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 10.72 14.21 12.93 8.83 10.86 9.98 12.09 -1.98%
P/EPS 18.04 37.06 42.69 20.40 25.14 25.26 40.36 -12.54%
EY 5.54 2.70 2.34 4.90 3.98 3.96 2.48 14.32%
DY 3.21 0.00 0.00 3.09 2.34 2.27 1.99 8.28%
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 10.37 15.21 12.93 8.90 11.06 9.49 13.32 -4.08%
P/EPS 17.46 39.66 42.69 20.57 25.59 24.01 44.46 -14.41%
EY 5.73 2.52 2.34 4.86 3.91 4.17 2.25 16.84%
DY 3.31 0.00 0.00 3.06 2.30 2.39 1.81 10.57%
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