[CHINTEK] YoY TTM Result on 28-Feb-2003 [#2]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

28-Apr-2003

Admission Sponsor

Sponsor

Financial Year

31-Aug-2003

Quarter

28-Feb-2003 [#2]

Profit Trend

QoQ- 8.1%

YoY- 15.13%

Quarter Report

Second Quarter 28 February 2003.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
TTM Result
Revenue	80,974	101,099	105,501	81,625	61,400	61,480	71,560	2.08%
YoY %	-19.91%	-4.17%	29.25%	32.94%	-0.13%	-14.09%	-	-
Horiz. %	113.16%	141.28%	147.43%	114.07%	85.80%	85.91%	100.00%	-
PBT	33,822	52,532	64,806	47,902	37,219	28,763	36,862	-1.42%
YoY %	-35.62%	-18.94%	35.29%	28.70%	29.40%	-21.97%	-	-
Horiz. %	91.75%	142.51%	175.81%	129.95%	100.97%	78.03%	100.00%	-
Tax	-9,806	-15,435	-18,009	-12,886	-6,804	-8,205	-5,866	8.93%
YoY %	36.47%	14.29%	-39.76%	-89.39%	17.07%	-39.87%	-	-
Horiz. %	167.17%	263.13%	307.01%	219.67%	115.99%	139.87%	100.00%	-
NP	24,016	37,097	46,797	35,016	30,415	20,558	30,996	-4.16%
YoY %	-35.26%	-20.73%	33.64%	15.13%	47.95%	-33.68%	-	-
Horiz. %	77.48%	119.68%	150.98%	112.97%	98.13%	66.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,016	37,097	46,797	35,016	30,415	20,558	30,996	-4.16%
YoY %	-35.26%	-20.73%	33.64%	15.13%	47.95%	-33.68%	-	-
Horiz. %	77.48%	119.68%	150.98%	112.97%	98.13%	66.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.99%	29.38%	27.79%	26.90%	18.28%	28.53%	15.91%	-
YoY %	-1.33%	5.72%	3.31%	47.16%	-35.93%	79.32%	-	-
Horiz. %	182.21%	184.66%	174.67%	169.08%	114.90%	179.32%	100.00%	-
Total Cost	56,958	64,002	58,704	46,609	30,985	40,922	40,564	5.81%
YoY %	-11.01%	9.02%	25.95%	50.42%	-24.28%	0.88%	-	-
Horiz. %	140.42%	157.78%	144.72%	114.90%	76.39%	100.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	438,478	431,339	415,662	394,517	377,590	354,400	333,351	4.67%
YoY %	1.66%	3.77%	5.36%	4.48%	6.54%	6.31%	-	-
Horiz. %	131.54%	129.39%	124.69%	118.35%	113.27%	106.31%	100.00%	-

	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Dividend
Div	29,943	29,628	24,834	19,037	16,842	22,325	22,253	5.06%
YoY %	1.06%	19.30%	30.45%	13.03%	-24.56%	0.32%	-	-
Horiz. %	134.56%	133.14%	111.60%	85.55%	75.68%	100.32%	100.00%	-
Div Payout %	124.68%	79.87%	53.07%	54.37%	55.38%	108.60%	71.80%	-
YoY %	56.10%	50.50%	-2.39%	-1.82%	-49.01%	51.25%	-	-
Horiz. %	173.65%	111.24%	73.91%	75.72%	77.13%	151.25%	100.00%	-

	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Equity
Net Worth	438,478	431,339	415,662	394,517	377,590	354,400	333,351	4.67%
YoY %	1.66%	3.77%	5.36%	4.48%	6.54%	6.31%	-	-
Horiz. %	131.54%	129.39%	124.69%	118.35%	113.27%	106.31%	100.00%	-
NOSH	91,349	90,238	89,389	87,865	84,851	83,981	55,558	8.63%
YoY %	1.23%	0.95%	1.73%	3.55%	1.04%	51.16%	-	-
Horiz. %	164.42%	162.42%	160.89%	158.15%	152.73%	151.16%	100.00%	-

	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Ratio Analysis
NP Margin	29.66%	36.69%	44.36%	42.90%	49.54%	33.44%	43.31%	-
YoY %	-19.16%	-17.29%	3.40%	-13.40%	48.15%	-22.79%	-	-
Horiz. %	68.48%	84.71%	102.42%	99.05%	114.38%	77.21%	100.00%	-
ROE	5.48%	8.60%	11.26%	8.88%	8.06%	5.80%	9.30%	-
YoY %	-36.28%	-23.62%	26.80%	10.17%	38.97%	-37.63%	-	-
Horiz. %	58.92%	92.47%	121.08%	95.48%	86.67%	62.37%	100.00%	-

	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Per Share
RPS	88.64	112.04	118.02	92.90	72.36	73.21	128.80	-6.03%
YoY %	-20.89%	-5.07%	27.04%	28.39%	-1.16%	-43.16%	-	-
Horiz. %	68.82%	86.99%	91.63%	72.13%	56.18%	56.84%	100.00%	-
EPS	26.29	41.11	52.35	39.85	35.84	24.48	55.79	-11.78%
YoY %	-36.05%	-21.47%	31.37%	11.19%	46.41%	-56.12%	-	-
Horiz. %	47.12%	73.69%	93.83%	71.43%	64.24%	43.88%	100.00%	-
DPS	33.00	33.00	28.00	21.67	20.00	26.58	40.05	-3.17%
YoY %	0.00%	17.86%	29.21%	8.35%	-24.76%	-33.63%	-	-
Horiz. %	82.40%	82.40%	69.91%	54.11%	49.94%	66.37%	100.00%	-
NAPS	4.80	4.78	4.65	4.49	4.45	4.22	6.00	-3.64%
YoY %	0.42%	2.80%	3.56%	0.90%	5.45%	-29.67%	-	-
Horiz. %	80.00%	79.67%	77.50%	74.83%	74.17%	70.33%	100.00%	-

	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Adjusted Per Share Value based on latest NOSH - 87,865
RPS	88.63	110.66	115.47	89.34	67.20	67.29	78.32	2.08%
YoY %	-19.91%	-4.17%	29.25%	32.95%	-0.13%	-14.08%	-	-
Horiz. %	113.16%	141.29%	147.43%	114.07%	85.80%	85.92%	100.00%	-
EPS	26.29	40.60	51.22	38.33	33.29	22.50	33.93	-4.16%
YoY %	-35.25%	-20.73%	33.63%	15.14%	47.96%	-33.69%	-	-
Horiz. %	77.48%	119.66%	150.96%	112.97%	98.11%	66.31%	100.00%	-
DPS	32.77	32.43	27.18	20.84	18.43	24.44	24.36	5.06%
YoY %	1.05%	19.32%	30.42%	13.08%	-24.59%	0.33%	-	-
Horiz. %	134.52%	133.13%	111.58%	85.55%	75.66%	100.33%	100.00%	-
NAPS	4.7993	4.7212	4.5496	4.3181	4.1329	3.879	3.6487	4.67%
YoY %	1.65%	3.77%	5.36%	4.48%	6.55%	6.31%	-	-
Horiz. %	131.53%	129.39%	124.69%	118.35%	113.27%	106.31%	100.00%	-

	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/06	28/02/05	27/02/04	28/02/03	28/02/02	28/02/01	29/02/00	-
Price	5.05	4.86	5.55	4.84	4.52	4.26	7.35	-
P/RPS	5.70	4.34	4.70	5.21	6.25	5.82	5.71	-0.02%
YoY %	31.34%	-7.66%	-9.79%	-16.64%	7.39%	1.93%	-	-
Horiz. %	99.82%	76.01%	82.31%	91.24%	109.46%	101.93%	100.00%	-
P/EPS	19.21	11.82	10.60	12.15	12.61	17.40	13.17	6.49%
YoY %	62.52%	11.51%	-12.76%	-3.65%	-27.53%	32.12%	-	-
Horiz. %	145.86%	89.75%	80.49%	92.26%	95.75%	132.12%	100.00%	-
EY	5.21	8.46	9.43	8.23	7.93	5.75	7.59	-6.07%
YoY %	-38.42%	-10.29%	14.58%	3.78%	37.91%	-24.24%	-	-
Horiz. %	68.64%	111.46%	124.24%	108.43%	104.48%	75.76%	100.00%	-
DY	6.53	6.79	5.05	4.48	4.42	6.24	5.45	3.05%
YoY %	-3.83%	34.46%	12.72%	1.36%	-29.17%	14.50%	-	-
Horiz. %	119.82%	124.59%	92.66%	82.20%	81.10%	114.50%	100.00%	-
P/NAPS	1.05	1.02	1.19	1.08	1.02	1.01	1.23	-2.60%
YoY %	2.94%	-14.29%	10.19%	5.88%	0.99%	-17.89%	-	-
Horiz. %	85.37%	82.93%	96.75%	87.80%	82.93%	82.11%	100.00%	-

	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	29/02/00	CAGR
Price Multiplier on Announcement Date
Date	10/04/06	27/04/05	26/04/04	28/04/03	26/04/02	26/04/01	-	-
Price	5.05	4.90	5.65	4.60	4.98	3.90	0.00	-
P/RPS	5.70	4.37	4.79	4.95	6.88	5.33	0.00	-
YoY %	30.43%	-8.77%	-3.23%	-28.05%	29.08%	0.00%	-	-
Horiz. %	106.94%	81.99%	89.87%	92.87%	129.08%	100.00%	-	-
P/EPS	19.21	11.92	10.79	11.54	13.89	15.93	0.00	-
YoY %	61.16%	10.47%	-6.50%	-16.92%	-12.81%	0.00%	-	-
Horiz. %	120.59%	74.83%	67.73%	72.44%	87.19%	100.00%	-	-
EY	5.21	8.39	9.27	8.66	7.20	6.28	0.00	-
YoY %	-37.90%	-9.49%	7.04%	20.28%	14.65%	0.00%	-	-
Horiz. %	82.96%	133.60%	147.61%	137.90%	114.65%	100.00%	-	-
DY	6.53	6.73	4.96	4.71	4.02	6.82	0.00	-
YoY %	-2.97%	35.69%	5.31%	17.16%	-41.06%	0.00%	-	-
Horiz. %	95.75%	98.68%	72.73%	69.06%	58.94%	100.00%	-	-
P/NAPS	1.05	1.03	1.22	1.02	1.12	0.92	0.00	-
YoY %	1.94%	-15.57%	19.61%	-8.93%	21.74%	0.00%	-	-
Horiz. %	114.13%	111.96%	132.61%	110.87%	121.74%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos