[CHINTEK] YoY TTM Result on 29-Feb-2004 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 3.12%
YoY- 33.64%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 84,194 80,974 101,099 105,501 81,625 61,400 61,480 5.37%
PBT 36,988 33,822 52,532 64,806 47,902 37,219 28,763 4.27%
Tax -11,240 -9,806 -15,435 -18,009 -12,886 -6,804 -8,205 5.38%
NP 25,748 24,016 37,097 46,797 35,016 30,415 20,558 3.82%
-
NP to SH 25,748 24,016 37,097 46,797 35,016 30,415 20,558 3.82%
-
Tax Rate 30.39% 28.99% 29.38% 27.79% 26.90% 18.28% 28.53% -
Total Cost 58,446 56,958 64,002 58,704 46,609 30,985 40,922 6.11%
-
Net Worth 446,975 438,478 431,339 415,662 394,517 377,590 354,400 3.94%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 27,405 29,943 29,628 24,834 19,037 16,842 22,325 3.47%
Div Payout % 106.44% 124.68% 79.87% 53.07% 54.37% 55.38% 108.60% -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 446,975 438,478 431,339 415,662 394,517 377,590 354,400 3.94%
NOSH 91,406 91,349 90,238 89,389 87,865 84,851 83,981 1.42%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 30.58% 29.66% 36.69% 44.36% 42.90% 49.54% 33.44% -
ROE 5.76% 5.48% 8.60% 11.26% 8.88% 8.06% 5.80% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 92.11 88.64 112.04 118.02 92.90 72.36 73.21 3.89%
EPS 28.17 26.29 41.11 52.35 39.85 35.84 24.48 2.36%
DPS 30.00 33.00 33.00 28.00 21.67 20.00 26.58 2.03%
NAPS 4.89 4.80 4.78 4.65 4.49 4.45 4.22 2.48%
Adjusted Per Share Value based on latest NOSH - 89,389
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 92.15 88.63 110.66 115.47 89.34 67.20 67.29 5.37%
EPS 28.18 26.29 40.60 51.22 38.33 33.29 22.50 3.82%
DPS 30.00 32.77 32.43 27.18 20.84 18.43 24.44 3.47%
NAPS 4.8923 4.7993 4.7212 4.5496 4.3181 4.1329 3.879 3.94%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 5.70 5.05 4.86 5.55 4.84 4.52 4.26 -
P/RPS 6.19 5.70 4.34 4.70 5.21 6.25 5.82 1.03%
P/EPS 20.24 19.21 11.82 10.60 12.15 12.61 17.40 2.55%
EY 4.94 5.21 8.46 9.43 8.23 7.93 5.75 -2.49%
DY 5.26 6.53 6.79 5.05 4.48 4.42 6.24 -2.80%
P/NAPS 1.17 1.05 1.02 1.19 1.08 1.02 1.01 2.48%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 10/04/06 27/04/05 26/04/04 28/04/03 26/04/02 26/04/01 -
Price 6.10 5.05 4.90 5.65 4.60 4.98 3.90 -
P/RPS 6.62 5.70 4.37 4.79 4.95 6.88 5.33 3.67%
P/EPS 21.66 19.21 11.92 10.79 11.54 13.89 15.93 5.25%
EY 4.62 5.21 8.39 9.27 8.66 7.20 6.28 -4.98%
DY 4.92 6.53 6.73 4.96 4.71 4.02 6.82 -5.29%
P/NAPS 1.25 1.05 1.03 1.22 1.02 1.12 0.92 5.23%

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