[CHINTEK] YoY TTM Result on 28-Feb-2005 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 5.64%
YoY- -20.73%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 120,862 84,194 80,974 101,099 105,501 81,625 61,400 11.93%
PBT 84,145 36,988 33,822 52,532 64,806 47,902 37,219 14.54%
Tax -18,040 -11,240 -9,806 -15,435 -18,009 -12,886 -6,804 17.62%
NP 66,105 25,748 24,016 37,097 46,797 35,016 30,415 13.79%
-
NP to SH 66,105 25,748 24,016 37,097 46,797 35,016 30,415 13.79%
-
Tax Rate 21.44% 30.39% 28.99% 29.38% 27.79% 26.90% 18.28% -
Total Cost 54,757 58,446 56,958 64,002 58,704 46,609 30,985 9.94%
-
Net Worth 475,056 446,975 438,478 431,339 415,662 394,517 377,590 3.89%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div 42,946 27,405 29,943 29,628 24,834 19,037 16,842 16.86%
Div Payout % 64.97% 106.44% 124.68% 79.87% 53.07% 54.37% 55.38% -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 475,056 446,975 438,478 431,339 415,662 394,517 377,590 3.89%
NOSH 91,357 91,406 91,349 90,238 89,389 87,865 84,851 1.23%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 54.69% 30.58% 29.66% 36.69% 44.36% 42.90% 49.54% -
ROE 13.92% 5.76% 5.48% 8.60% 11.26% 8.88% 8.06% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 132.30 92.11 88.64 112.04 118.02 92.90 72.36 10.56%
EPS 72.36 28.17 26.29 41.11 52.35 39.85 35.84 12.41%
DPS 47.00 30.00 33.00 33.00 28.00 21.67 20.00 15.28%
NAPS 5.20 4.89 4.80 4.78 4.65 4.49 4.45 2.62%
Adjusted Per Share Value based on latest NOSH - 90,238
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 132.29 92.15 88.63 110.66 115.47 89.34 67.20 11.93%
EPS 72.35 28.18 26.29 40.60 51.22 38.33 33.29 13.79%
DPS 47.01 30.00 32.77 32.43 27.18 20.84 18.43 16.87%
NAPS 5.1997 4.8923 4.7993 4.7212 4.5496 4.3181 4.1329 3.89%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 7.80 5.70 5.05 4.86 5.55 4.84 4.52 -
P/RPS 5.90 6.19 5.70 4.34 4.70 5.21 6.25 -0.95%
P/EPS 10.78 20.24 19.21 11.82 10.60 12.15 12.61 -2.57%
EY 9.28 4.94 5.21 8.46 9.43 8.23 7.93 2.65%
DY 6.03 5.26 6.53 6.79 5.05 4.48 4.42 5.30%
P/NAPS 1.50 1.17 1.05 1.02 1.19 1.08 1.02 6.63%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 25/04/08 27/04/07 10/04/06 27/04/05 26/04/04 28/04/03 26/04/02 -
Price 7.55 6.10 5.05 4.90 5.65 4.60 4.98 -
P/RPS 5.71 6.62 5.70 4.37 4.79 4.95 6.88 -3.05%
P/EPS 10.43 21.66 19.21 11.92 10.79 11.54 13.89 -4.65%
EY 9.58 4.62 5.21 8.39 9.27 8.66 7.20 4.87%
DY 6.23 4.92 6.53 6.73 4.96 4.71 4.02 7.56%
P/NAPS 1.45 1.25 1.05 1.03 1.22 1.02 1.12 4.39%

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