[CHINTEK] YoY Cumulative Quarter Result on 31-May-2005 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 35.21%
YoY- 3.61%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 115,225 63,130 59,485 74,094 69,047 71,498 49,377 15.15%
PBT 86,596 34,502 25,542 40,533 38,919 42,027 22,374 25.27%
Tax -18,962 -8,879 -7,496 -11,497 -10,894 -12,168 -6,825 18.54%
NP 67,634 25,623 18,046 29,036 28,025 29,859 15,549 27.73%
-
NP to SH 67,634 25,623 18,046 29,036 28,025 29,859 15,549 27.73%
-
Tax Rate 21.90% 25.73% 29.35% 28.36% 27.99% 28.95% 30.50% -
Total Cost 47,591 37,507 41,439 45,058 41,022 41,639 33,828 5.84%
-
Net Worth 500,654 456,737 435,404 433,103 423,837 406,968 374,327 4.96%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 63,952 33,798 27,383 29,775 27,719 22,853 16,937 24.76%
Div Payout % 94.56% 131.91% 151.75% 102.55% 98.91% 76.54% 108.93% -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 500,654 456,737 435,404 433,103 423,837 406,968 374,327 4.96%
NOSH 91,360 91,347 91,279 90,229 89,417 87,898 84,689 1.27%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 58.70% 40.59% 30.34% 39.19% 40.59% 41.76% 31.49% -
ROE 13.51% 5.61% 4.14% 6.70% 6.61% 7.34% 4.15% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 126.12 69.11 65.17 82.12 77.22 81.34 58.30 13.71%
EPS 74.03 28.05 19.77 32.18 31.34 33.97 18.36 26.13%
DPS 70.00 37.00 30.00 33.00 31.00 26.00 20.00 23.19%
NAPS 5.48 5.00 4.77 4.80 4.74 4.63 4.42 3.64%
Adjusted Per Share Value based on latest NOSH - 90,334
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 126.12 69.10 65.11 81.10 75.57 78.26 54.04 15.15%
EPS 74.03 28.05 19.75 31.78 30.67 32.68 17.02 27.73%
DPS 70.00 36.99 29.97 32.59 30.34 25.01 18.54 24.76%
NAPS 5.4798 4.9992 4.7657 4.7405 4.6391 4.4544 4.0971 4.96%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 8.15 6.00 5.30 4.82 5.40 4.68 4.64 -
P/RPS 6.46 8.68 8.13 5.87 6.99 5.75 7.96 -3.41%
P/EPS 11.01 21.39 26.81 14.98 17.23 13.78 25.27 -12.91%
EY 9.08 4.67 3.73 6.68 5.80 7.26 3.96 14.81%
DY 8.59 6.17 5.66 6.85 5.74 5.56 4.31 12.16%
P/NAPS 1.49 1.20 1.11 1.00 1.14 1.01 1.05 6.00%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 31/07/08 27/07/07 27/07/06 28/07/05 30/07/04 29/07/03 25/07/02 -
Price 7.80 5.90 5.30 5.00 4.98 4.90 4.64 -
P/RPS 6.18 8.54 8.13 6.09 6.45 6.02 7.96 -4.12%
P/EPS 10.54 21.03 26.81 15.54 15.89 14.42 25.27 -13.55%
EY 9.49 4.75 3.73 6.44 6.29 6.93 3.96 15.66%
DY 8.97 6.27 5.66 6.60 6.22 5.31 4.31 12.98%
P/NAPS 1.42 1.18 1.11 1.04 1.05 1.06 1.05 5.15%

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