[CHINTEK] YoY TTM Result on 31-May-2004 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- -10.13%
YoY- 0.36%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 86,834 80,360 102,151 99,961 92,550 63,145 60,130 6.31%
PBT 41,695 33,729 51,729 58,210 57,422 41,796 25,448 8.57%
Tax -11,622 -10,028 -15,373 -16,154 -15,516 -7,835 -7,789 6.89%
NP 30,073 23,701 36,356 42,056 41,906 33,961 17,659 9.27%
-
NP to SH 30,073 23,701 36,356 42,056 41,906 33,961 17,659 9.27%
-
Tax Rate 27.87% 29.73% 29.72% 27.75% 27.02% 18.75% 30.61% -
Total Cost 56,761 56,659 65,795 57,905 50,644 29,184 42,471 4.95%
-
Net Worth 456,990 435,856 433,605 424,410 408,310 378,778 355,120 4.29%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 33,807 27,389 29,771 27,722 22,839 26,269 22,325 7.15%
Div Payout % 112.42% 115.56% 81.89% 65.92% 54.50% 77.35% 126.42% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 456,990 435,856 433,605 424,410 408,310 378,778 355,120 4.29%
NOSH 91,398 91,374 90,334 89,538 88,187 85,696 83,557 1.50%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 34.63% 29.49% 35.59% 42.07% 45.28% 53.78% 29.37% -
ROE 6.58% 5.44% 8.38% 9.91% 10.26% 8.97% 4.97% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 95.01 87.95 113.08 111.64 104.95 73.68 71.96 4.73%
EPS 32.90 25.94 40.25 46.97 47.52 39.63 21.13 7.65%
DPS 37.00 30.00 33.00 31.00 26.00 30.65 26.72 5.57%
NAPS 5.00 4.77 4.80 4.74 4.63 4.42 4.25 2.74%
Adjusted Per Share Value based on latest NOSH - 89,538
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 95.04 87.96 111.81 109.41 101.30 69.11 65.81 6.31%
EPS 32.92 25.94 39.79 46.03 45.87 37.17 19.33 9.27%
DPS 37.00 29.98 32.59 30.34 25.00 28.75 24.44 7.15%
NAPS 5.0019 4.7706 4.746 4.6453 4.4691 4.1459 3.8869 4.29%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 6.00 5.30 4.82 5.40 4.68 4.64 4.10 -
P/RPS 6.32 6.03 4.26 4.84 4.46 6.30 5.70 1.73%
P/EPS 18.24 20.43 11.98 11.50 9.85 11.71 19.40 -1.02%
EY 5.48 4.89 8.35 8.70 10.15 8.54 5.15 1.04%
DY 6.17 5.66 6.85 5.74 5.56 6.61 6.52 -0.91%
P/NAPS 1.20 1.11 1.00 1.14 1.01 1.05 0.96 3.78%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 27/07/07 27/07/06 28/07/05 30/07/04 29/07/03 25/07/02 26/07/01 -
Price 5.90 5.30 5.00 4.98 4.90 4.64 4.38 -
P/RPS 6.21 6.03 4.42 4.46 4.67 6.30 6.09 0.32%
P/EPS 17.93 20.43 12.42 10.60 10.31 11.71 20.72 -2.38%
EY 5.58 4.89 8.05 9.43 9.70 8.54 4.83 2.43%
DY 6.27 5.66 6.60 6.22 5.31 6.61 6.10 0.45%
P/NAPS 1.18 1.11 1.04 1.05 1.06 1.05 1.03 2.29%

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