[CHINTEK] YoY Cumulative Quarter Result on 31-Aug-2005 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- 19.48%
YoY- -1.94%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 165,299 91,021 83,189 94,969 97,104 102,412 70,429 15.26%
PBT 123,805 53,052 32,735 48,720 50,149 61,322 37,769 21.85%
Tax -26,084 -12,388 -10,239 -14,029 -14,770 -17,428 -10,208 16.90%
NP 97,721 40,664 22,496 34,691 35,379 43,894 27,561 23.46%
-
NP to SH 97,721 40,664 22,496 34,691 35,379 43,894 27,561 23.46%
-
Tax Rate 21.07% 23.35% 31.28% 28.80% 29.45% 28.42% 27.03% -
Total Cost 67,578 50,357 60,693 60,278 61,725 58,518 42,868 7.87%
-
Net Worth 502,492 459,537 438,233 421,893 416,141 401,678 378,857 4.81%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div 63,953 - - 29,812 27,742 22,902 17,065 24.60%
Div Payout % 65.45% - - 85.94% 78.42% 52.18% 61.92% -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 502,492 459,537 438,233 421,893 416,141 401,678 378,857 4.81%
NOSH 91,362 91,359 91,298 90,341 89,492 88,087 85,328 1.14%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 59.12% 44.68% 27.04% 36.53% 36.43% 42.86% 39.13% -
ROE 19.45% 8.85% 5.13% 8.22% 8.50% 10.93% 7.27% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 180.93 99.63 91.12 105.12 108.50 116.26 82.54 13.96%
EPS 106.96 44.51 24.64 38.40 39.53 49.83 32.30 22.06%
DPS 70.00 0.00 0.00 33.00 31.00 26.00 20.00 23.19%
NAPS 5.50 5.03 4.80 4.67 4.65 4.56 4.44 3.62%
Adjusted Per Share Value based on latest NOSH - 90,625
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 180.93 99.63 91.05 103.95 106.28 112.09 77.09 15.26%
EPS 106.96 44.51 24.62 37.97 38.72 48.04 30.17 23.45%
DPS 70.00 0.00 0.00 32.63 30.37 25.07 18.68 24.60%
NAPS 5.50 5.0298 4.7966 4.6178 4.5548 4.3965 4.1467 4.81%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 6.95 5.60 5.40 4.98 4.94 4.94 4.90 -
P/RPS 3.84 5.62 5.93 4.74 4.55 4.25 5.94 -7.00%
P/EPS 6.50 12.58 21.92 12.97 12.50 9.91 15.17 -13.16%
EY 15.39 7.95 4.56 7.71 8.00 10.09 6.59 15.16%
DY 10.07 0.00 0.00 6.63 6.28 5.26 4.08 16.23%
P/NAPS 1.26 1.11 1.13 1.07 1.06 1.08 1.10 2.28%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 31/10/08 30/10/07 31/10/06 28/10/05 29/10/04 30/10/03 29/10/02 -
Price 5.00 6.10 5.60 5.00 4.96 5.30 4.70 -
P/RPS 2.76 6.12 6.15 4.76 4.57 4.56 5.69 -11.34%
P/EPS 4.67 13.70 22.73 13.02 12.55 10.64 14.55 -17.24%
EY 21.39 7.30 4.40 7.68 7.97 9.40 6.87 20.81%
DY 14.00 0.00 0.00 6.60 6.25 4.91 4.26 21.91%
P/NAPS 0.91 1.21 1.17 1.07 1.07 1.16 1.06 -2.50%

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