[CHINTEK] YoY Quarter Result on 29-Feb-2004 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- -22.3%
YoY- 19.67%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 16,740 16,676 25,280 21,688 19,130 15,421 11,540 6.39%
PBT 8,438 7,710 14,642 12,208 10,082 6,476 5,754 6.58%
Tax -2,067 -1,754 -4,039 -3,586 -2,877 -1,894 -1,303 7.99%
NP 6,371 5,956 10,603 8,622 7,205 4,582 4,451 6.15%
-
NP to SH 6,371 5,956 10,603 8,622 7,205 4,582 4,451 6.15%
-
Tax Rate 24.50% 22.75% 27.59% 29.37% 28.54% 29.25% 22.65% -
Total Cost 10,369 10,720 14,677 13,066 11,925 10,839 7,089 6.54%
-
Net Worth 446,975 438,478 431,339 415,662 394,517 377,590 354,400 3.94%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - 7,636 10,077 -
Div Payout % - - - - - 166.67% 226.42% -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 446,975 438,478 431,339 415,662 394,517 377,590 354,400 3.94%
NOSH 91,406 91,349 90,238 89,389 87,865 84,851 83,981 1.42%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 38.06% 35.72% 41.94% 39.75% 37.66% 29.71% 38.57% -
ROE 1.43% 1.36% 2.46% 2.07% 1.83% 1.21% 1.26% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 18.31 18.26 28.01 24.26 21.77 18.17 13.74 4.89%
EPS 6.97 6.52 11.75 9.64 8.20 5.40 5.30 4.66%
DPS 0.00 0.00 0.00 0.00 0.00 9.00 12.00 -
NAPS 4.89 4.80 4.78 4.65 4.49 4.45 4.22 2.48%
Adjusted Per Share Value based on latest NOSH - 89,389
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 18.32 18.25 27.67 23.74 20.94 16.88 12.63 6.39%
EPS 6.97 6.52 11.61 9.44 7.89 5.02 4.87 6.15%
DPS 0.00 0.00 0.00 0.00 0.00 8.36 11.03 -
NAPS 4.8923 4.7993 4.7212 4.5496 4.3181 4.1329 3.879 3.94%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 5.70 5.05 4.86 5.55 4.84 4.52 4.26 -
P/RPS 31.12 27.66 17.35 22.88 22.23 24.87 31.00 0.06%
P/EPS 81.78 77.45 41.36 57.54 59.02 83.70 80.38 0.28%
EY 1.22 1.29 2.42 1.74 1.69 1.19 1.24 -0.27%
DY 0.00 0.00 0.00 0.00 0.00 1.99 2.82 -
P/NAPS 1.17 1.05 1.02 1.19 1.08 1.02 1.01 2.48%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 10/04/06 27/04/05 26/04/04 28/04/03 26/04/02 26/04/01 -
Price 6.10 5.05 4.90 5.65 4.60 4.98 3.90 -
P/RPS 33.31 27.66 17.49 23.29 21.13 27.40 28.38 2.70%
P/EPS 87.52 77.45 41.70 58.58 56.10 92.22 73.58 2.93%
EY 1.14 1.29 2.40 1.71 1.78 1.08 1.36 -2.89%
DY 0.00 0.00 0.00 0.00 0.00 1.81 3.08 -
P/NAPS 1.25 1.05 1.03 1.22 1.02 1.12 0.92 5.23%

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