[CHINTEK] YoY TTM Result on 30-Nov-2004 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- -0.73%
YoY- -22.62%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 104,318 84,130 89,578 97,507 102,943 77,916 57,519 10.42%
PBT 67,207 36,260 40,754 50,098 62,680 44,296 36,497 10.70%
Tax -14,793 -10,927 -12,091 -14,982 -17,300 -11,903 -6,213 15.54%
NP 52,414 25,333 28,663 35,116 45,380 32,393 30,284 9.56%
-
NP to SH 52,414 25,333 28,663 35,116 45,380 32,393 30,284 9.56%
-
Tax Rate 22.01% 30.14% 29.67% 29.91% 27.60% 26.87% 17.02% -
Total Cost 51,904 58,797 60,915 62,391 57,563 45,523 27,235 11.34%
-
Net Worth 475,954 448,438 437,875 430,556 417,811 394,051 371,607 4.20%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div 42,946 27,405 29,943 29,628 24,834 26,674 19,283 14.26%
Div Payout % 81.94% 108.18% 104.47% 84.37% 54.72% 82.35% 63.68% -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 475,954 448,438 437,875 430,556 417,811 394,051 371,607 4.20%
NOSH 91,354 91,331 91,224 90,074 89,275 87,372 84,456 1.31%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 50.24% 30.11% 32.00% 36.01% 44.08% 41.57% 52.65% -
ROE 11.01% 5.65% 6.55% 8.16% 10.86% 8.22% 8.15% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 114.19 92.11 98.20 108.25 115.31 89.18 68.11 8.98%
EPS 57.37 27.74 31.42 38.99 50.83 37.07 35.86 8.14%
DPS 47.00 30.00 33.00 33.00 28.00 30.53 23.00 12.64%
NAPS 5.21 4.91 4.80 4.78 4.68 4.51 4.40 2.85%
Adjusted Per Share Value based on latest NOSH - 90,074
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 114.18 92.08 98.05 106.72 112.67 85.28 62.96 10.42%
EPS 57.37 27.73 31.37 38.44 49.67 35.46 33.15 9.56%
DPS 47.01 30.00 32.77 32.43 27.18 29.20 21.11 14.26%
NAPS 5.2095 4.9083 4.7927 4.7126 4.5731 4.313 4.0674 4.20%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 6.30 5.45 4.98 5.00 5.20 4.86 4.52 -
P/RPS 5.52 5.92 5.07 4.62 4.51 5.45 6.64 -3.03%
P/EPS 10.98 19.65 15.85 12.83 10.23 13.11 12.61 -2.27%
EY 9.11 5.09 6.31 7.80 9.78 7.63 7.93 2.33%
DY 7.46 5.50 6.63 6.60 5.38 6.28 5.09 6.57%
P/NAPS 1.21 1.11 1.04 1.05 1.11 1.08 1.03 2.71%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 31/01/08 26/01/07 26/01/06 28/01/05 30/01/04 27/01/03 25/01/02 -
Price 7.45 5.60 5.05 5.00 5.25 4.74 4.68 -
P/RPS 6.52 6.08 5.14 4.62 4.55 5.32 6.87 -0.86%
P/EPS 12.98 20.19 16.07 12.83 10.33 12.79 13.05 -0.08%
EY 7.70 4.95 6.22 7.80 9.68 7.82 7.66 0.08%
DY 6.31 5.36 6.53 6.60 5.33 6.44 4.91 4.26%
P/NAPS 1.43 1.14 1.05 1.05 1.12 1.05 1.06 5.11%

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