[CHINTEK] YoY Quarter Result on 31-Aug-2005 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -25.21%
YoY- -23.1%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 50,074 27,891 23,704 20,875 28,057 30,914 21,052 15.52%
PBT 37,209 18,550 7,193 8,187 11,230 19,295 15,395 15.82%
Tax -7,122 -3,509 -2,743 -2,532 -3,876 -5,260 -3,383 13.19%
NP 30,087 15,041 4,450 5,655 7,354 14,035 12,012 16.51%
-
NP to SH 30,087 15,041 4,450 5,655 7,354 14,035 12,012 16.51%
-
Tax Rate 19.14% 18.92% 38.13% 30.93% 34.51% 27.26% 21.97% -
Total Cost 19,987 12,850 19,254 15,220 20,703 16,879 9,040 14.12%
-
Net Worth 502,515 459,636 438,603 423,218 418,380 404,037 386,473 4.46%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 502,515 459,636 438,603 423,218 418,380 404,037 386,473 4.46%
NOSH 91,366 91,379 91,375 90,625 89,781 88,604 87,043 0.81%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 60.09% 53.93% 18.77% 27.09% 26.21% 45.40% 57.06% -
ROE 5.99% 3.27% 1.01% 1.34% 1.76% 3.47% 3.11% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 54.81 30.52 25.94 23.03 31.25 34.89 24.19 14.59%
EPS 32.93 16.46 4.87 6.24 8.19 15.84 13.80 15.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.50 5.03 4.80 4.67 4.66 4.56 4.44 3.62%
Adjusted Per Share Value based on latest NOSH - 90,625
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 54.81 30.53 25.94 22.85 30.71 33.84 23.04 15.52%
EPS 32.93 16.46 4.87 6.19 8.05 15.36 13.15 16.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5002 5.0309 4.8007 4.6323 4.5793 4.4223 4.2301 4.46%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 6.95 5.60 5.40 4.98 4.94 4.94 4.90 -
P/RPS 12.68 18.35 20.82 21.62 15.81 14.16 20.26 -7.50%
P/EPS 21.11 34.02 110.88 79.81 60.31 31.19 35.51 -8.29%
EY 4.74 2.94 0.90 1.25 1.66 3.21 2.82 9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.11 1.13 1.07 1.06 1.08 1.10 2.28%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 31/10/08 30/10/07 31/10/06 28/10/05 29/10/04 30/10/03 29/10/02 -
Price 5.00 6.10 5.60 5.00 4.96 5.30 4.70 -
P/RPS 9.12 19.99 21.59 21.71 15.87 15.19 19.43 -11.83%
P/EPS 15.18 37.06 114.99 80.13 60.55 33.46 34.06 -12.59%
EY 6.59 2.70 0.87 1.25 1.65 2.99 2.94 14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.21 1.17 1.07 1.06 1.16 1.06 -2.50%

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