[CHINTEK] YoY Quarter Result on 31-Aug-2003 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 7.61%
YoY- 16.84%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 23,704 20,875 28,057 30,914 21,052 13,768 15,800 6.99%
PBT 7,193 8,187 11,230 19,295 15,395 19,422 6,992 0.47%
Tax -2,743 -2,532 -3,876 -5,260 -3,383 -1,010 -2,427 2.05%
NP 4,450 5,655 7,354 14,035 12,012 18,412 4,565 -0.42%
-
NP to SH 4,450 5,655 7,354 14,035 12,012 18,412 4,565 -0.42%
-
Tax Rate 38.13% 30.93% 34.51% 27.26% 21.97% 5.20% 34.71% -
Total Cost 19,254 15,220 20,703 16,879 9,040 -4,644 11,235 9.38%
-
Net Worth 438,603 423,218 418,380 404,037 386,473 364,892 349,055 3.87%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - 9,205 12,247 -
Div Payout % - - - - - 50.00% 268.29% -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 438,603 423,218 418,380 404,037 386,473 364,892 349,055 3.87%
NOSH 91,375 90,625 89,781 88,604 87,043 83,690 55,670 8.60%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 18.77% 27.09% 26.21% 45.40% 57.06% 133.73% 28.89% -
ROE 1.01% 1.34% 1.76% 3.47% 3.11% 5.05% 1.31% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 25.94 23.03 31.25 34.89 24.19 16.45 28.38 -1.48%
EPS 4.87 6.24 8.19 15.84 13.80 22.00 8.20 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 11.00 22.00 -
NAPS 4.80 4.67 4.66 4.56 4.44 4.36 6.27 -4.35%
Adjusted Per Share Value based on latest NOSH - 88,604
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 25.94 22.85 30.71 33.84 23.04 15.07 17.29 6.99%
EPS 4.87 6.19 8.05 15.36 13.15 20.15 5.00 -0.43%
DPS 0.00 0.00 0.00 0.00 0.00 10.08 13.41 -
NAPS 4.8007 4.6323 4.5793 4.4223 4.2301 3.9939 3.8205 3.87%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 5.40 4.98 4.94 4.94 4.90 4.66 6.50 -
P/RPS 20.82 21.62 15.81 14.16 20.26 28.33 22.90 -1.57%
P/EPS 110.88 79.81 60.31 31.19 35.51 21.18 79.27 5.74%
EY 0.90 1.25 1.66 3.21 2.82 4.72 1.26 -5.45%
DY 0.00 0.00 0.00 0.00 0.00 2.36 3.38 -
P/NAPS 1.13 1.07 1.06 1.08 1.10 1.07 1.04 1.39%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/10/06 28/10/05 29/10/04 30/10/03 29/10/02 26/10/01 30/10/00 -
Price 5.60 5.00 4.96 5.30 4.70 4.60 6.30 -
P/RPS 21.59 21.71 15.87 15.19 19.43 27.96 22.20 -0.46%
P/EPS 114.99 80.13 60.55 33.46 34.06 20.91 76.83 6.94%
EY 0.87 1.25 1.65 2.99 2.94 4.78 1.30 -6.47%
DY 0.00 0.00 0.00 0.00 0.00 2.39 3.49 -
P/NAPS 1.17 1.07 1.06 1.16 1.06 1.06 1.00 2.65%

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