[CHINTEK] YoY Quarter Result on 31-May-2003 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 81.03%
YoY- 111.98%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 23,839 24,453 23,401 28,941 18,016 16,271 17,621 5.16%
PBT 10,719 10,812 11,615 18,211 8,691 4,114 7,429 6.29%
Tax -3,473 -3,251 -3,313 -5,168 -2,538 -1,507 -1,923 10.34%
NP 7,246 7,561 8,302 13,043 6,153 2,607 5,506 4.68%
-
NP to SH 7,246 7,561 8,302 13,043 6,153 2,607 5,506 4.68%
-
Tax Rate 32.40% 30.07% 28.52% 28.38% 29.20% 36.63% 25.89% -
Total Cost 16,593 16,892 15,099 15,898 11,863 13,664 12,115 5.37%
-
Net Worth 435,856 433,605 424,410 408,310 378,778 355,120 352,050 3.62%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 13,706 16,260 16,116 13,228 9,426 - - -
Div Payout % 189.16% 215.05% 194.13% 101.42% 153.20% - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 435,856 433,605 424,410 408,310 378,778 355,120 352,050 3.62%
NOSH 91,374 90,334 89,538 88,187 85,696 83,557 55,616 8.62%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 30.40% 30.92% 35.48% 45.07% 34.15% 16.02% 31.25% -
ROE 1.66% 1.74% 1.96% 3.19% 1.62% 0.73% 1.56% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 26.09 27.07 26.14 32.82 21.02 19.47 31.68 -3.18%
EPS 7.93 8.37 9.27 14.79 7.18 3.12 9.90 -3.62%
DPS 15.00 18.00 18.00 15.00 11.00 0.00 0.00 -
NAPS 4.77 4.80 4.74 4.63 4.42 4.25 6.33 -4.60%
Adjusted Per Share Value based on latest NOSH - 88,187
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 26.09 26.76 25.61 31.68 19.72 17.81 19.29 5.15%
EPS 7.93 8.28 9.09 14.28 6.73 2.85 6.03 4.66%
DPS 15.00 17.80 17.64 14.48 10.32 0.00 0.00 -
NAPS 4.7706 4.746 4.6453 4.4691 4.1459 3.8869 3.8533 3.62%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 5.30 4.82 5.40 4.68 4.64 4.10 7.20 -
P/RPS 20.31 17.81 20.66 14.26 22.07 21.06 22.72 -1.85%
P/EPS 66.83 57.59 58.24 31.64 64.62 131.41 72.73 -1.39%
EY 1.50 1.74 1.72 3.16 1.55 0.76 1.37 1.52%
DY 2.83 3.73 3.33 3.21 2.37 0.00 0.00 -
P/NAPS 1.11 1.00 1.14 1.01 1.05 0.96 1.14 -0.44%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 27/07/06 28/07/05 30/07/04 29/07/03 25/07/02 26/07/01 27/07/00 -
Price 5.30 5.00 4.98 4.90 4.64 4.38 6.80 -
P/RPS 20.31 18.47 19.05 14.93 22.07 22.49 21.46 -0.91%
P/EPS 66.83 59.74 53.71 33.13 64.62 140.38 68.69 -0.45%
EY 1.50 1.67 1.86 3.02 1.55 0.71 1.46 0.45%
DY 2.83 3.60 3.61 3.06 2.37 0.00 0.00 -
P/NAPS 1.11 1.04 1.05 1.06 1.05 1.03 1.07 0.61%

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