[CHINTEK] YoY Quarter Result on 31-Aug-2004 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- -11.42%
YoY- -47.6%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 27,891 23,704 20,875 28,057 30,914 21,052 13,768 12.48%
PBT 18,550 7,193 8,187 11,230 19,295 15,395 19,422 -0.76%
Tax -3,509 -2,743 -2,532 -3,876 -5,260 -3,383 -1,010 23.05%
NP 15,041 4,450 5,655 7,354 14,035 12,012 18,412 -3.31%
-
NP to SH 15,041 4,450 5,655 7,354 14,035 12,012 18,412 -3.31%
-
Tax Rate 18.92% 38.13% 30.93% 34.51% 27.26% 21.97% 5.20% -
Total Cost 12,850 19,254 15,220 20,703 16,879 9,040 -4,644 -
-
Net Worth 459,636 438,603 423,218 418,380 404,037 386,473 364,892 3.92%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - 9,205 -
Div Payout % - - - - - - 50.00% -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 459,636 438,603 423,218 418,380 404,037 386,473 364,892 3.92%
NOSH 91,379 91,375 90,625 89,781 88,604 87,043 83,690 1.47%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 53.93% 18.77% 27.09% 26.21% 45.40% 57.06% 133.73% -
ROE 3.27% 1.01% 1.34% 1.76% 3.47% 3.11% 5.05% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 30.52 25.94 23.03 31.25 34.89 24.19 16.45 10.84%
EPS 16.46 4.87 6.24 8.19 15.84 13.80 22.00 -4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.00 -
NAPS 5.03 4.80 4.67 4.66 4.56 4.44 4.36 2.40%
Adjusted Per Share Value based on latest NOSH - 89,781
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 30.53 25.94 22.85 30.71 33.84 23.04 15.07 12.48%
EPS 16.46 4.87 6.19 8.05 15.36 13.15 20.15 -3.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.08 -
NAPS 5.0309 4.8007 4.6323 4.5793 4.4223 4.2301 3.9939 3.92%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 5.60 5.40 4.98 4.94 4.94 4.90 4.66 -
P/RPS 18.35 20.82 21.62 15.81 14.16 20.26 28.33 -6.97%
P/EPS 34.02 110.88 79.81 60.31 31.19 35.51 21.18 8.21%
EY 2.94 0.90 1.25 1.66 3.21 2.82 4.72 -7.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.36 -
P/NAPS 1.11 1.13 1.07 1.06 1.08 1.10 1.07 0.61%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 30/10/07 31/10/06 28/10/05 29/10/04 30/10/03 29/10/02 26/10/01 -
Price 6.10 5.60 5.00 4.96 5.30 4.70 4.60 -
P/RPS 19.99 21.59 21.71 15.87 15.19 19.43 27.96 -5.43%
P/EPS 37.06 114.99 80.13 60.55 33.46 34.06 20.91 10.00%
EY 2.70 0.87 1.25 1.65 2.99 2.94 4.78 -9.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.39 -
P/NAPS 1.21 1.17 1.07 1.06 1.16 1.06 1.06 2.22%

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