[CHINTEK] YoY 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- -25.03%
YoY- 57.25%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 16,676 25,280 21,688 19,130 15,421 11,540 20,530 -3.40%
PBT 7,710 14,642 12,208 10,082 6,476 5,754 10,624 -5.20%
Tax -1,754 -4,039 -3,586 -2,877 -1,894 -1,303 -2,568 -6.15%
NP 5,956 10,603 8,622 7,205 4,582 4,451 8,056 -4.90%
-
NP to SH 5,956 10,603 8,622 7,205 4,582 4,451 8,056 -4.90%
-
Tax Rate 22.75% 27.59% 29.37% 28.54% 29.25% 22.65% 24.17% -
Total Cost 10,720 14,677 13,066 11,925 10,839 7,089 12,474 -2.49%
-
Net Worth 438,478 431,339 415,662 394,517 377,590 354,400 346,685 3.99%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - - 7,636 10,077 10,000 -
Div Payout % - - - - 166.67% 226.42% 124.14% -
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 438,478 431,339 415,662 394,517 377,590 354,400 346,685 3.99%
NOSH 91,349 90,238 89,389 87,865 84,851 83,981 55,558 8.63%
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 35.72% 41.94% 39.75% 37.66% 29.71% 38.57% 39.24% -
ROE 1.36% 2.46% 2.07% 1.83% 1.21% 1.26% 2.32% -
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 18.26 28.01 24.26 21.77 18.17 13.74 36.95 -11.07%
EPS 6.52 11.75 9.64 8.20 5.40 5.30 14.50 -12.46%
DPS 0.00 0.00 0.00 0.00 9.00 12.00 18.00 -
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 18.25 27.67 23.74 20.94 16.88 12.63 22.47 -3.40%
EPS 6.52 11.61 9.44 7.89 5.02 4.87 8.82 -4.90%
DPS 0.00 0.00 0.00 0.00 8.36 11.03 10.95 -
NAPS 4.7993 4.7212 4.5496 4.3181 4.1329 3.879 3.7946 3.99%
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 27.66 17.35 22.88 22.23 24.87 31.00 19.89 5.64%
P/EPS 77.45 41.36 57.54 59.02 83.70 80.38 50.69 7.31%
EY 1.29 2.42 1.74 1.69 1.19 1.24 1.97 -6.81%
DY 0.00 0.00 0.00 0.00 1.99 2.82 2.45 -
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 27.66 17.49 23.29 21.13 27.40 28.38 18.54 6.89%
P/EPS 77.45 41.70 58.58 56.10 92.22 73.58 47.24 8.58%
EY 1.29 2.40 1.71 1.78 1.08 1.36 2.12 -7.94%
DY 0.00 0.00 0.00 0.00 1.81 3.08 2.63 -
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