[CHINTEK] YoY Quarter Result on 30-Nov-2002 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

27-Jan-2003

Admission Sponsor

Sponsor

Financial Year

31-Aug-2003

Quarter

30-Nov-2002 [#1]

Profit Trend

QoQ- -19.99%

YoY- 99.65%

Quarter Report

First Quarter 30 November 2002.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Quarter Result
Revenue	18,970	24,361	23,958	23,427	15,940	16,519	24,857	0.28%
YoY %	-22.13%	1.68%	2.27%	46.97%	-3.51%	-33.54%	-	-
Horiz. %	76.32%	98.00%	96.38%	94.25%	64.13%	66.46%	100.00%	-
PBT	7,113	15,045	15,092	13,734	7,207	8,588	12,907	0.63%
YoY %	-52.72%	-0.31%	9.89%	90.56%	-16.08%	-33.46%	-	-
Horiz. %	55.11%	116.56%	116.93%	106.41%	55.84%	66.54%	100.00%	-
Tax	-2,269	-4,207	-3,995	-4,123	-2,393	-2,552	-3,245	0.38%
YoY %	46.07%	-5.31%	3.10%	-72.29%	6.23%	21.36%	-	-
Horiz. %	69.92%	129.65%	123.11%	127.06%	73.74%	78.64%	100.00%	-
NP	4,844	10,838	11,097	9,611	4,814	6,036	9,662	0.73%
YoY %	-55.31%	-2.33%	15.46%	99.65%	-20.25%	-37.53%	-	-
Horiz. %	50.13%	112.17%	114.85%	99.47%	49.82%	62.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,844	10,838	11,097	9,611	4,814	6,036	9,662	0.73%
YoY %	-55.31%	-2.33%	15.46%	99.65%	-20.25%	-37.53%	-	-
Horiz. %	50.13%	112.17%	114.85%	99.47%	49.82%	62.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.90%	27.96%	26.47%	30.02%	33.20%	29.72%	25.14%	-
YoY %	14.09%	5.63%	-11.83%	-9.58%	11.71%	18.22%	-	-
Horiz. %	126.89%	111.22%	105.29%	119.41%	132.06%	118.22%	100.00%	-
Total Cost	14,126	13,523	12,861	13,816	11,126	10,483	15,195	0.07%
YoY %	4.46%	5.15%	-6.91%	24.18%	6.13%	-31.01%	-	-
Horiz. %	92.96%	89.00%	84.64%	90.92%	73.22%	68.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	437,875	430,556	417,811	394,051	371,607	356,571	347,385	-0.24%
YoY %	1.70%	3.05%	6.03%	6.04%	4.22%	2.64%	-	-
Horiz. %	126.05%	123.94%	120.27%	113.43%	106.97%	102.64%	100.00%	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Dividend
Div	13,683	13,511	11,605	9,610	-	-	-	-100.00%
YoY %	1.27%	16.42%	20.76%	0.00%	-	-	-	-
Horiz. %	142.38%	140.59%	120.76%	100.00%	-	-	-	-
Div Payout %	282.49%	124.66%	104.59%	100.00%	-	-	-	-
YoY %	126.61%	19.19%	4.59%	0.00%	-	-	-	-
Horiz. %	282.49%	124.66%	104.59%	100.00%	-	-	-	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Equity
Net Worth	437,875	430,556	417,811	394,051	371,607	356,571	347,385	-0.24%
YoY %	1.70%	3.05%	6.03%	6.04%	4.22%	2.64%	-	-
Horiz. %	126.05%	123.94%	120.27%	113.43%	106.97%	102.64%	100.00%	-
NOSH	91,224	90,074	89,275	87,372	84,456	55,888	55,849	-0.52%
YoY %	1.28%	0.89%	2.18%	3.45%	51.12%	0.07%	-	-
Horiz. %	163.34%	161.28%	159.85%	156.44%	151.22%	100.07%	100.00%	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Ratio Analysis
NP Margin	25.54%	44.49%	46.32%	41.03%	30.20%	36.54%	38.87%	-
YoY %	-42.59%	-3.95%	12.89%	35.86%	-17.35%	-5.99%	-	-
Horiz. %	65.71%	114.46%	119.17%	105.56%	77.69%	94.01%	100.00%	-
ROE	1.11%	2.52%	2.66%	2.44%	1.30%	1.69%	2.78%	-
YoY %	-55.95%	-5.26%	9.02%	87.69%	-23.08%	-39.21%	-	-
Horiz. %	39.93%	90.65%	95.68%	87.77%	46.76%	60.79%	100.00%	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Per Share
RPS	20.79	27.05	26.84	26.81	18.87	29.56	44.51	0.81%
YoY %	-23.14%	0.78%	0.11%	42.08%	-36.16%	-33.59%	-	-
Horiz. %	46.71%	60.77%	60.30%	60.23%	42.39%	66.41%	100.00%	-
EPS	5.31	12.03	12.43	11.00	5.70	10.80	17.30	1.26%
YoY %	-55.86%	-3.22%	13.00%	92.98%	-47.22%	-37.57%	-	-
Horiz. %	30.69%	69.54%	71.85%	63.58%	32.95%	62.43%	100.00%	-
DPS	15.00	15.00	13.00	11.00	0.00	0.00	0.00	-100.00%
YoY %	0.00%	15.38%	18.18%	0.00%	0.00%	0.00%	-	-
Horiz. %	136.36%	136.36%	118.18%	100.00%	-	-	-	-
NAPS	4.80	4.78	4.68	4.51	4.40	6.38	6.22	0.27%
YoY %	0.42%	2.14%	3.77%	2.50%	-31.03%	2.57%	-	-
Horiz. %	77.17%	76.85%	75.24%	72.51%	70.74%	102.57%	100.00%	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Adjusted Per Share Value based on latest NOSH - 87,372
RPS	20.76	26.66	26.22	25.64	17.45	18.08	27.21	0.28%
YoY %	-22.13%	1.68%	2.26%	46.93%	-3.48%	-33.55%	-	-
Horiz. %	76.30%	97.98%	96.36%	94.23%	64.13%	66.45%	100.00%	-
EPS	5.30	11.86	12.15	10.52	5.27	6.61	10.58	0.73%
YoY %	-55.31%	-2.39%	15.49%	99.62%	-20.27%	-37.52%	-	-
Horiz. %	50.09%	112.10%	114.84%	99.43%	49.81%	62.48%	100.00%	-
DPS	14.98	14.79	12.70	10.52	0.00	0.00	0.00	-100.00%
YoY %	1.28%	16.46%	20.72%	0.00%	0.00%	0.00%	-	-
Horiz. %	142.40%	140.59%	120.72%	100.00%	-	-	-	-
NAPS	4.7927	4.7126	4.5731	4.313	4.0674	3.9028	3.8023	-0.24%
YoY %	1.70%	3.05%	6.03%	6.04%	4.22%	2.64%	-	-
Horiz. %	126.05%	123.94%	120.27%	113.43%	106.97%	102.64%	100.00%	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/05	30/11/04	28/11/03	29/11/02	30/11/01	30/11/00	-	-
Price	4.98	5.00	5.20	4.86	4.52	6.60	0.00	-
P/RPS	23.95	18.49	19.38	18.13	23.95	22.33	0.00	-100.00%
YoY %	29.53%	-4.59%	6.89%	-24.30%	7.25%	0.00%	-	-
Horiz. %	107.25%	82.80%	86.79%	81.19%	107.25%	100.00%	-	-
P/EPS	93.79	41.55	41.83	44.18	79.30	61.11	0.00	-100.00%
YoY %	125.73%	-0.67%	-5.32%	-44.29%	29.77%	0.00%	-	-
Horiz. %	153.48%	67.99%	68.45%	72.30%	129.77%	100.00%	-	-
EY	1.07	2.41	2.39	2.26	1.26	1.64	0.00	-100.00%
YoY %	-55.60%	0.84%	5.75%	79.37%	-23.17%	0.00%	-	-
Horiz. %	65.24%	146.95%	145.73%	137.80%	76.83%	100.00%	-	-
DY	3.01	3.00	2.50	2.26	0.00	0.00	0.00	-100.00%
YoY %	0.33%	20.00%	10.62%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.19%	132.74%	110.62%	100.00%	-	-	-	-
P/NAPS	1.04	1.05	1.11	1.08	1.03	1.03	0.00	-100.00%
YoY %	-0.95%	-5.41%	2.78%	4.85%	0.00%	0.00%	-	-
Horiz. %	100.97%	101.94%	107.77%	104.85%	100.00%	100.00%	-	-

	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	30/11/99	CAGR
Price Multiplier on Announcement Date
Date	26/01/06	28/01/05	30/01/04	27/01/03	25/01/02	15/01/01	21/01/00	-
Price	5.05	5.00	5.25	4.74	4.68	4.10	6.90	-
P/RPS	24.28	18.49	19.56	17.68	24.80	13.87	15.50	-0.47%
YoY %	31.31%	-5.47%	10.63%	-28.71%	78.80%	-10.52%	-	-
Horiz. %	156.65%	119.29%	126.19%	114.06%	160.00%	89.48%	100.00%	-
P/EPS	95.10	41.55	42.24	43.09	82.11	37.96	39.88	-0.91%
YoY %	128.88%	-1.63%	-1.97%	-47.52%	116.31%	-4.81%	-	-
Horiz. %	238.47%	104.19%	105.92%	108.05%	205.89%	95.19%	100.00%	-
EY	1.05	2.41	2.37	2.32	1.22	2.63	2.51	0.93%
YoY %	-56.43%	1.69%	2.16%	90.16%	-53.61%	4.78%	-	-
Horiz. %	41.83%	96.02%	94.42%	92.43%	48.61%	104.78%	100.00%	-
DY	2.97	3.00	2.48	2.32	0.00	0.00	0.00	-100.00%
YoY %	-1.00%	20.97%	6.90%	0.00%	0.00%	0.00%	-	-
Horiz. %	128.02%	129.31%	106.90%	100.00%	-	-	-	-
P/NAPS	1.05	1.05	1.12	1.05	1.06	0.64	1.11	0.05%
YoY %	0.00%	-6.25%	6.67%	-0.94%	65.62%	-42.34%	-	-
Horiz. %	94.59%	94.59%	100.90%	94.59%	95.50%	57.66%	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