[CHINTEK] YoY TTM Result on 31-May-2003 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 19.68%
YoY- 23.39%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 80,360 102,151 99,961 92,550 63,145 60,130 89,181 -1.72%
PBT 33,729 51,729 58,210 57,422 41,796 25,448 44,291 -4.43%
Tax -10,028 -15,373 -16,154 -15,516 -7,835 -7,789 -7,789 4.29%
NP 23,701 36,356 42,056 41,906 33,961 17,659 36,502 -6.94%
-
NP to SH 23,701 36,356 42,056 41,906 33,961 17,659 36,502 -6.94%
-
Tax Rate 29.73% 29.72% 27.75% 27.02% 18.75% 30.61% 17.59% -
Total Cost 56,659 65,795 57,905 50,644 29,184 42,471 52,679 1.22%
-
Net Worth 435,856 433,605 424,410 408,310 378,778 355,120 352,050 3.62%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 27,389 29,771 27,722 22,839 26,269 22,325 22,253 3.52%
Div Payout % 115.56% 81.89% 65.92% 54.50% 77.35% 126.42% 60.97% -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 435,856 433,605 424,410 408,310 378,778 355,120 352,050 3.62%
NOSH 91,374 90,334 89,538 88,187 85,696 83,557 55,616 8.62%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 29.49% 35.59% 42.07% 45.28% 53.78% 29.37% 40.93% -
ROE 5.44% 8.38% 9.91% 10.26% 8.97% 4.97% 10.37% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 87.95 113.08 111.64 104.95 73.68 71.96 160.35 -9.52%
EPS 25.94 40.25 46.97 47.52 39.63 21.13 65.63 -14.32%
DPS 30.00 33.00 31.00 26.00 30.65 26.72 40.00 -4.67%
NAPS 4.77 4.80 4.74 4.63 4.42 4.25 6.33 -4.60%
Adjusted Per Share Value based on latest NOSH - 88,187
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 87.96 111.81 109.41 101.30 69.11 65.81 97.61 -1.71%
EPS 25.94 39.79 46.03 45.87 37.17 19.33 39.95 -6.94%
DPS 29.98 32.59 30.34 25.00 28.75 24.44 24.36 3.51%
NAPS 4.7706 4.746 4.6453 4.4691 4.1459 3.8869 3.8533 3.62%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 5.30 4.82 5.40 4.68 4.64 4.10 7.20 -
P/RPS 6.03 4.26 4.84 4.46 6.30 5.70 4.49 5.03%
P/EPS 20.43 11.98 11.50 9.85 11.71 19.40 10.97 10.91%
EY 4.89 8.35 8.70 10.15 8.54 5.15 9.12 -9.86%
DY 5.66 6.85 5.74 5.56 6.61 6.52 5.56 0.29%
P/NAPS 1.11 1.00 1.14 1.01 1.05 0.96 1.14 -0.44%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 27/07/06 28/07/05 30/07/04 29/07/03 25/07/02 26/07/01 27/07/00 -
Price 5.30 5.00 4.98 4.90 4.64 4.38 6.80 -
P/RPS 6.03 4.42 4.46 4.67 6.30 6.09 4.24 6.04%
P/EPS 20.43 12.42 10.60 10.31 11.71 20.72 10.36 11.97%
EY 4.89 8.05 9.43 9.70 8.54 4.83 9.65 -10.70%
DY 5.66 6.60 6.22 5.31 6.61 6.10 5.88 -0.63%
P/NAPS 1.11 1.04 1.05 1.06 1.05 1.03 1.07 0.61%

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