[CHINTEK] YoY TTM Result on 31-Aug-2003 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 4.74%
YoY- 59.06%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 83,189 94,969 97,104 102,412 70,429 58,098 78,808 0.90%
PBT 32,735 48,686 50,145 61,322 37,769 37,878 37,952 -2.43%
Tax -10,239 -14,029 -14,770 -17,428 -10,173 -6,372 -10,163 0.12%
NP 22,496 34,657 35,375 43,894 27,596 31,506 27,789 -3.45%
-
NP to SH 22,496 34,657 35,375 43,894 27,596 31,506 27,789 -3.45%
-
Tax Rate 31.28% 28.82% 29.45% 28.42% 26.93% 16.82% 26.78% -
Total Cost 60,693 60,312 61,729 58,518 42,833 26,592 51,019 2.93%
-
Net Worth 438,603 423,218 418,380 404,037 386,473 364,892 349,055 3.87%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 27,389 29,771 27,722 22,839 17,063 19,283 22,248 3.52%
Div Payout % 121.75% 85.90% 78.37% 52.03% 61.83% 61.21% 80.06% -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 438,603 423,218 418,380 404,037 386,473 364,892 349,055 3.87%
NOSH 91,375 90,625 89,781 88,604 87,043 83,690 55,670 8.60%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 27.04% 36.49% 36.43% 42.86% 39.18% 54.23% 35.26% -
ROE 5.13% 8.19% 8.46% 10.86% 7.14% 8.63% 7.96% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 91.04 104.79 108.16 115.58 80.91 69.42 141.56 -7.08%
EPS 24.62 38.24 39.40 49.54 31.70 37.65 49.92 -11.10%
DPS 30.00 33.00 31.00 26.00 19.60 23.04 40.00 -4.67%
NAPS 4.80 4.67 4.66 4.56 4.44 4.36 6.27 -4.35%
Adjusted Per Share Value based on latest NOSH - 88,604
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 91.05 103.95 106.28 112.09 77.09 63.59 86.26 0.90%
EPS 24.62 37.93 38.72 48.04 30.20 34.48 30.42 -3.46%
DPS 29.98 32.59 30.34 25.00 18.68 21.11 24.35 3.52%
NAPS 4.8007 4.6323 4.5793 4.4223 4.2301 3.9939 3.8205 3.87%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 5.40 4.98 4.94 4.94 4.90 4.66 6.50 -
P/RPS 5.93 4.75 4.57 4.27 6.06 6.71 4.59 4.35%
P/EPS 21.93 13.02 12.54 9.97 15.46 12.38 13.02 9.07%
EY 4.56 7.68 7.98 10.03 6.47 8.08 7.68 -8.31%
DY 5.56 6.63 6.28 5.26 4.00 4.94 6.15 -1.66%
P/NAPS 1.13 1.07 1.06 1.08 1.10 1.07 1.04 1.39%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/10/06 28/10/05 29/10/04 30/10/03 29/10/02 26/10/01 30/10/00 -
Price 5.60 5.00 4.96 5.30 4.70 4.60 6.30 -
P/RPS 6.15 4.77 4.59 4.59 5.81 6.63 4.45 5.53%
P/EPS 22.75 13.07 12.59 10.70 14.82 12.22 12.62 10.31%
EY 4.40 7.65 7.94 9.35 6.75 8.18 7.92 -9.32%
DY 5.36 6.60 6.25 4.91 4.17 5.01 6.35 -2.78%
P/NAPS 1.17 1.07 1.06 1.16 1.06 1.06 1.00 2.65%

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