[CHINTEK] YoY Quarter Result on 31-May-2005 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- -28.69%
YoY- -8.93%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 48,733 26,479 23,839 24,453 23,401 28,941 18,016 18.02%
PBT 36,427 15,426 10,719 10,812 11,615 18,211 8,691 26.94%
Tax -8,286 -3,855 -3,473 -3,251 -3,313 -5,168 -2,538 21.77%
NP 28,141 11,571 7,246 7,561 8,302 13,043 6,153 28.80%
-
NP to SH 28,141 11,571 7,246 7,561 8,302 13,043 6,153 28.80%
-
Tax Rate 22.75% 24.99% 32.40% 30.07% 28.52% 28.38% 29.20% -
Total Cost 20,592 14,908 16,593 16,892 15,099 15,898 11,863 9.61%
-
Net Worth 500,690 456,990 435,856 433,605 424,410 408,310 378,778 4.75%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 41,115 20,107 13,706 16,260 16,116 13,228 9,426 27.79%
Div Payout % 146.10% 173.78% 189.16% 215.05% 194.13% 101.42% 153.20% -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 500,690 456,990 435,856 433,605 424,410 408,310 378,778 4.75%
NOSH 91,366 91,398 91,374 90,334 89,538 88,187 85,696 1.07%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 57.75% 43.70% 30.40% 30.92% 35.48% 45.07% 34.15% -
ROE 5.62% 2.53% 1.66% 1.74% 1.96% 3.19% 1.62% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 53.34 28.97 26.09 27.07 26.14 32.82 21.02 16.77%
EPS 30.80 12.66 7.93 8.37 9.27 14.79 7.18 27.44%
DPS 45.00 22.00 15.00 18.00 18.00 15.00 11.00 26.43%
NAPS 5.48 5.00 4.77 4.80 4.74 4.63 4.42 3.64%
Adjusted Per Share Value based on latest NOSH - 90,334
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 53.34 28.98 26.09 26.76 25.61 31.68 19.72 18.02%
EPS 30.80 12.66 7.93 8.28 9.09 14.28 6.73 28.82%
DPS 45.00 22.01 15.00 17.80 17.64 14.48 10.32 27.78%
NAPS 5.4802 5.0019 4.7706 4.746 4.6453 4.4691 4.1459 4.75%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 8.15 6.00 5.30 4.82 5.40 4.68 4.64 -
P/RPS 15.28 20.71 20.31 17.81 20.66 14.26 22.07 -5.93%
P/EPS 26.46 47.39 66.83 57.59 58.24 31.64 64.62 -13.81%
EY 3.78 2.11 1.50 1.74 1.72 3.16 1.55 16.00%
DY 5.52 3.67 2.83 3.73 3.33 3.21 2.37 15.11%
P/NAPS 1.49 1.20 1.11 1.00 1.14 1.01 1.05 6.00%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 31/07/08 27/07/07 27/07/06 28/07/05 30/07/04 29/07/03 25/07/02 -
Price 7.80 5.90 5.30 5.00 4.98 4.90 4.64 -
P/RPS 14.62 20.37 20.31 18.47 19.05 14.93 22.07 -6.62%
P/EPS 25.32 46.60 66.83 59.74 53.71 33.13 64.62 -14.44%
EY 3.95 2.15 1.50 1.67 1.86 3.02 1.55 16.85%
DY 5.77 3.73 2.83 3.60 3.61 3.06 2.37 15.97%
P/NAPS 1.42 1.18 1.11 1.04 1.05 1.06 1.05 5.15%

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