[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2002 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -2.41%
YoY- -10.4%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 93,708 70,429 65,836 62,722 63,760 58,098 59,106 35.92%
PBT 54,936 37,769 29,832 27,366 28,828 37,878 24,608 70.72%
Tax -16,492 -10,208 -9,100 -8,574 -9,572 -6,372 -7,149 74.50%
NP 38,444 27,561 20,732 18,792 19,256 31,506 17,458 69.17%
-
NP to SH 38,444 27,561 20,732 18,792 19,256 31,506 17,458 69.17%
-
Tax Rate 30.02% 27.03% 30.50% 31.33% 33.20% 16.82% 29.05% -
Total Cost 55,264 42,868 45,104 43,930 44,504 26,592 41,648 20.73%
-
Net Worth 394,051 378,857 374,327 373,323 371,607 364,366 354,907 7.21%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 38,443 17,065 22,583 15,100 - 19,221 13,361 102.16%
Div Payout % 100.00% 61.92% 108.93% 80.36% - 61.01% 76.53% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 394,051 378,857 374,327 373,323 371,607 364,366 354,907 7.21%
NOSH 87,372 85,328 84,689 83,892 84,456 83,570 83,507 3.05%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 41.03% 39.13% 31.49% 29.96% 30.20% 54.23% 29.54% -
ROE 9.76% 7.27% 5.54% 5.03% 5.18% 8.65% 4.92% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 107.25 82.54 77.74 74.76 75.49 69.52 70.78 31.89%
EPS 44.00 32.30 24.48 22.40 22.80 37.70 20.91 64.13%
DPS 44.00 20.00 26.67 18.00 0.00 23.00 16.00 96.16%
NAPS 4.51 4.44 4.42 4.45 4.40 4.36 4.25 4.03%
Adjusted Per Share Value based on latest NOSH - 84,851
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 102.57 77.09 72.06 68.65 69.79 63.59 64.69 35.93%
EPS 42.08 30.17 22.69 20.57 21.08 34.48 19.11 69.17%
DPS 42.08 18.68 24.72 16.53 0.00 21.04 14.62 102.21%
NAPS 4.313 4.1467 4.0971 4.0862 4.0674 3.9881 3.8846 7.21%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 4.86 4.90 4.64 4.52 4.52 4.66 4.10 -
P/RPS 4.53 5.94 5.97 6.05 5.99 6.70 5.79 -15.07%
P/EPS 11.05 15.17 18.95 20.18 19.82 12.36 19.61 -31.75%
EY 9.05 6.59 5.28 4.96 5.04 8.09 5.10 46.52%
DY 9.05 4.08 5.75 3.98 0.00 4.94 3.90 75.18%
P/NAPS 1.08 1.10 1.05 1.02 1.03 1.07 0.96 8.16%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 27/01/03 29/10/02 25/07/02 26/04/02 25/01/02 26/10/01 26/07/01 -
Price 4.74 4.70 4.64 4.98 4.68 4.60 4.38 -
P/RPS 4.42 5.69 5.97 6.66 6.20 6.62 6.19 -20.09%
P/EPS 10.77 14.55 18.95 22.23 20.53 12.20 20.95 -35.80%
EY 9.28 6.87 5.28 4.50 4.87 8.20 4.77 55.77%
DY 9.28 4.26 5.75 3.61 0.00 5.00 3.65 86.17%
P/NAPS 1.05 1.06 1.05 1.12 1.06 1.06 1.03 1.28%

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