[CHINTEK] YoY Cumulative Quarter Result on 30-Nov-2003 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jan-2004

Admission Sponsor

Sponsor

Financial Year

31-Aug-2004

Quarter

30-Nov-2003 [#1]

Profit Trend

QoQ- -74.72%

YoY- 15.46%

Quarter Report

First Quarter 30 November 2003.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Cumulative Result
Revenue	19,911	18,970	24,361	23,958	23,427	15,940	16,519	3.16%
YoY %	4.96%	-22.13%	1.68%	2.27%	46.97%	-3.51%	-	-
Horiz. %	120.53%	114.84%	147.47%	145.03%	141.82%	96.49%	100.00%	-
PBT	10,638	7,113	15,045	15,092	13,734	7,207	8,588	3.63%
YoY %	49.56%	-52.72%	-0.31%	9.89%	90.56%	-16.08%	-	-
Horiz. %	123.87%	82.82%	175.19%	175.73%	159.92%	83.92%	100.00%	-
Tax	-2,957	-2,269	-4,207	-3,995	-4,123	-2,393	-2,552	2.48%
YoY %	-30.32%	46.07%	-5.31%	3.10%	-72.29%	6.23%	-	-
Horiz. %	115.87%	88.91%	164.85%	156.54%	161.56%	93.77%	100.00%	-
NP	7,681	4,844	10,838	11,097	9,611	4,814	6,036	4.09%
YoY %	58.57%	-55.31%	-2.33%	15.46%	99.65%	-20.25%	-	-
Horiz. %	127.25%	80.25%	179.56%	183.85%	159.23%	79.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,681	4,844	10,838	11,097	9,611	4,814	6,036	4.09%
YoY %	58.57%	-55.31%	-2.33%	15.46%	99.65%	-20.25%	-	-
Horiz. %	127.25%	80.25%	179.56%	183.85%	159.23%	79.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.80%	31.90%	27.96%	26.47%	30.02%	33.20%	29.72%	-
YoY %	-12.85%	14.09%	5.63%	-11.83%	-9.58%	11.71%	-	-
Horiz. %	93.54%	107.34%	94.08%	89.06%	101.01%	111.71%	100.00%	-
Total Cost	12,230	14,126	13,523	12,861	13,816	11,126	10,483	2.60%
YoY %	-13.42%	4.46%	5.15%	-6.91%	24.18%	6.13%	-	-
Horiz. %	116.67%	134.75%	129.00%	122.68%	131.79%	106.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	448,438	437,875	430,556	417,811	394,051	371,607	356,571	3.89%
YoY %	2.41%	1.70%	3.05%	6.03%	6.04%	4.22%	-	-
Horiz. %	125.76%	122.80%	120.75%	117.17%	110.51%	104.22%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Dividend
Div	13,699	13,683	13,511	11,605	9,610	-	-	-
YoY %	0.12%	1.27%	16.42%	20.76%	0.00%	-	-	-
Horiz. %	142.55%	142.38%	140.59%	120.76%	100.00%	-	-	-
Div Payout %	178.36%	282.49%	124.66%	104.59%	100.00%	-	-	-
YoY %	-36.86%	126.61%	19.19%	4.59%	0.00%	-	-	-
Horiz. %	178.36%	282.49%	124.66%	104.59%	100.00%	-	-	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Equity
Net Worth	448,438	437,875	430,556	417,811	394,051	371,607	356,571	3.89%
YoY %	2.41%	1.70%	3.05%	6.03%	6.04%	4.22%	-	-
Horiz. %	125.76%	122.80%	120.75%	117.17%	110.51%	104.22%	100.00%	-
NOSH	91,331	91,224	90,074	89,275	87,372	84,456	55,888	8.52%
YoY %	0.12%	1.28%	0.89%	2.18%	3.45%	51.12%	-	-
Horiz. %	163.42%	163.23%	161.17%	159.74%	156.33%	151.12%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Ratio Analysis
NP Margin	38.58%	25.54%	44.49%	46.32%	41.03%	30.20%	36.54%	-
YoY %	51.06%	-42.59%	-3.95%	12.89%	35.86%	-17.35%	-	-
Horiz. %	105.58%	69.90%	121.76%	126.77%	112.29%	82.65%	100.00%	-
ROE	1.71%	1.11%	2.52%	2.66%	2.44%	1.30%	1.69%	-
YoY %	54.05%	-55.95%	-5.26%	9.02%	87.69%	-23.08%	-	-
Horiz. %	101.18%	65.68%	149.11%	157.40%	144.38%	76.92%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Per Share
RPS	21.80	20.79	27.05	26.84	26.81	18.87	29.56	-4.94%
YoY %	4.86%	-23.14%	0.78%	0.11%	42.08%	-36.16%	-	-
Horiz. %	73.75%	70.33%	91.51%	90.80%	90.70%	63.84%	100.00%	-
EPS	8.41	5.31	12.03	12.43	11.00	5.70	10.80	-4.08%
YoY %	58.38%	-55.86%	-3.22%	13.00%	92.98%	-47.22%	-	-
Horiz. %	77.87%	49.17%	111.39%	115.09%	101.85%	52.78%	100.00%	-
DPS	15.00	15.00	15.00	13.00	11.00	0.00	0.00	-
YoY %	0.00%	0.00%	15.38%	18.18%	0.00%	0.00%	-	-
Horiz. %	136.36%	136.36%	136.36%	118.18%	100.00%	-	-	-
NAPS	4.91	4.80	4.78	4.68	4.51	4.40	6.38	-4.26%
YoY %	2.29%	0.42%	2.14%	3.77%	2.50%	-31.03%	-	-
Horiz. %	76.96%	75.24%	74.92%	73.35%	70.69%	68.97%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Adjusted Per Share Value based on latest NOSH - 89,275
RPS	21.79	20.76	26.66	26.22	25.64	17.45	18.08	3.15%
YoY %	4.96%	-22.13%	1.68%	2.26%	46.93%	-3.48%	-	-
Horiz. %	120.52%	114.82%	147.46%	145.02%	141.81%	96.52%	100.00%	-
EPS	8.41	5.30	11.86	12.15	10.52	5.27	6.61	4.09%
YoY %	58.68%	-55.31%	-2.39%	15.49%	99.62%	-20.27%	-	-
Horiz. %	127.23%	80.18%	179.43%	183.81%	159.15%	79.73%	100.00%	-
DPS	14.99	14.98	14.79	12.70	10.52	0.00	0.00	-
YoY %	0.07%	1.28%	16.46%	20.72%	0.00%	0.00%	-	-
Horiz. %	142.49%	142.40%	140.59%	120.72%	100.00%	-	-	-
NAPS	4.9083	4.7927	4.7126	4.5731	4.313	4.0674	3.9028	3.89%
YoY %	2.41%	1.70%	3.05%	6.03%	6.04%	4.22%	-	-
Horiz. %	125.76%	122.80%	120.75%	117.17%	110.51%	104.22%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	30/11/01	30/11/00	-
Price	5.45	4.98	5.00	5.20	4.86	4.52	6.60	-
P/RPS	25.00	23.95	18.49	19.38	18.13	23.95	22.33	1.89%
YoY %	4.38%	29.53%	-4.59%	6.89%	-24.30%	7.25%	-	-
Horiz. %	111.96%	107.25%	82.80%	86.79%	81.19%	107.25%	100.00%	-
P/EPS	64.80	93.79	41.55	41.83	44.18	79.30	61.11	0.98%
YoY %	-30.91%	125.73%	-0.67%	-5.32%	-44.29%	29.77%	-	-
Horiz. %	106.04%	153.48%	67.99%	68.45%	72.30%	129.77%	100.00%	-
EY	1.54	1.07	2.41	2.39	2.26	1.26	1.64	-1.04%
YoY %	43.93%	-55.60%	0.84%	5.75%	79.37%	-23.17%	-	-
Horiz. %	93.90%	65.24%	146.95%	145.73%	137.80%	76.83%	100.00%	-
DY	2.75	3.01	3.00	2.50	2.26	0.00	0.00	-
YoY %	-8.64%	0.33%	20.00%	10.62%	0.00%	0.00%	-	-
Horiz. %	121.68%	133.19%	132.74%	110.62%	100.00%	-	-	-
P/NAPS	1.11	1.04	1.05	1.11	1.08	1.03	1.03	1.25%
YoY %	6.73%	-0.95%	-5.41%	2.78%	4.85%	0.00%	-	-
Horiz. %	107.77%	100.97%	101.94%	107.77%	104.85%	100.00%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Price Multiplier on Announcement Date
Date	26/01/07	26/01/06	28/01/05	30/01/04	27/01/03	25/01/02	15/01/01	-
Price	5.60	5.05	5.00	5.25	4.74	4.68	4.10	-
P/RPS	25.69	24.28	18.49	19.56	17.68	24.80	13.87	10.81%
YoY %	5.81%	31.31%	-5.47%	10.63%	-28.71%	78.80%	-	-
Horiz. %	185.22%	175.05%	133.31%	141.02%	127.47%	178.80%	100.00%	-
P/EPS	66.59	95.10	41.55	42.24	43.09	82.11	37.96	9.81%
YoY %	-29.98%	128.88%	-1.63%	-1.97%	-47.52%	116.31%	-	-
Horiz. %	175.42%	250.53%	109.46%	111.28%	113.51%	216.31%	100.00%	-
EY	1.50	1.05	2.41	2.37	2.32	1.22	2.63	-8.93%
YoY %	42.86%	-56.43%	1.69%	2.16%	90.16%	-53.61%	-	-
Horiz. %	57.03%	39.92%	91.63%	90.11%	88.21%	46.39%	100.00%	-
DY	2.68	2.97	3.00	2.48	2.32	0.00	0.00	-
YoY %	-9.76%	-1.00%	20.97%	6.90%	0.00%	0.00%	-	-
Horiz. %	115.52%	128.02%	129.31%	106.90%	100.00%	-	-	-
P/NAPS	1.14	1.05	1.05	1.12	1.05	1.06	0.64	10.09%
YoY %	8.57%	0.00%	-6.25%	6.67%	-0.94%	65.62%	-	-
Horiz. %	178.12%	164.06%	164.06%	175.00%	164.06%	165.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos