[CHINTEK] YoY TTM Result on 31-May-2005 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- -2.0%
YoY- -13.55%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 143,116 86,834 80,360 102,151 99,961 92,550 63,145 14.59%
PBT 105,146 41,695 33,729 51,729 58,210 57,422 41,796 16.60%
Tax -22,471 -11,622 -10,028 -15,373 -16,154 -15,516 -7,835 19.17%
NP 82,675 30,073 23,701 36,356 42,056 41,906 33,961 15.96%
-
NP to SH 82,675 30,073 23,701 36,356 42,056 41,906 33,961 15.96%
-
Tax Rate 21.37% 27.87% 29.73% 29.72% 27.75% 27.02% 18.75% -
Total Cost 60,441 56,761 56,659 65,795 57,905 50,644 29,184 12.88%
-
Net Worth 500,690 456,990 435,856 433,605 424,410 408,310 378,778 4.75%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 63,953 33,807 27,389 29,771 27,722 22,839 26,269 15.96%
Div Payout % 77.36% 112.42% 115.56% 81.89% 65.92% 54.50% 77.35% -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 500,690 456,990 435,856 433,605 424,410 408,310 378,778 4.75%
NOSH 91,366 91,398 91,374 90,334 89,538 88,187 85,696 1.07%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 57.77% 34.63% 29.49% 35.59% 42.07% 45.28% 53.78% -
ROE 16.51% 6.58% 5.44% 8.38% 9.91% 10.26% 8.97% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 156.64 95.01 87.95 113.08 111.64 104.95 73.68 13.38%
EPS 90.49 32.90 25.94 40.25 46.97 47.52 39.63 14.73%
DPS 70.00 37.00 30.00 33.00 31.00 26.00 30.65 14.74%
NAPS 5.48 5.00 4.77 4.80 4.74 4.63 4.42 3.64%
Adjusted Per Share Value based on latest NOSH - 90,334
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 156.65 95.04 87.96 111.81 109.41 101.30 69.11 14.59%
EPS 90.49 32.92 25.94 39.79 46.03 45.87 37.17 15.96%
DPS 70.00 37.00 29.98 32.59 30.34 25.00 28.75 15.97%
NAPS 5.4802 5.0019 4.7706 4.746 4.6453 4.4691 4.1459 4.75%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 8.15 6.00 5.30 4.82 5.40 4.68 4.64 -
P/RPS 5.20 6.32 6.03 4.26 4.84 4.46 6.30 -3.14%
P/EPS 9.01 18.24 20.43 11.98 11.50 9.85 11.71 -4.27%
EY 11.10 5.48 4.89 8.35 8.70 10.15 8.54 4.46%
DY 8.59 6.17 5.66 6.85 5.74 5.56 6.61 4.45%
P/NAPS 1.49 1.20 1.11 1.00 1.14 1.01 1.05 6.00%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 31/07/08 27/07/07 27/07/06 28/07/05 30/07/04 29/07/03 25/07/02 -
Price 7.80 5.90 5.30 5.00 4.98 4.90 4.64 -
P/RPS 4.98 6.21 6.03 4.42 4.46 4.67 6.30 -3.83%
P/EPS 8.62 17.93 20.43 12.42 10.60 10.31 11.71 -4.97%
EY 11.60 5.58 4.89 8.05 9.43 9.70 8.54 5.23%
DY 8.97 6.27 5.66 6.60 6.22 5.31 6.61 5.21%
P/NAPS 1.42 1.18 1.11 1.04 1.05 1.06 1.05 5.15%

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