[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2003 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -12.52%
YoY- 78.97%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 95,832 102,412 95,330 85,114 93,708 70,429 65,836 28.41%
PBT 60,368 61,322 56,036 47,632 54,936 37,769 29,832 59.91%
Tax -15,980 -17,428 -16,224 -14,000 -16,492 -10,208 -9,100 45.50%
NP 44,388 43,894 39,812 33,632 38,444 27,561 20,732 66.04%
-
NP to SH 44,388 43,894 39,812 33,632 38,444 27,561 20,732 66.04%
-
Tax Rate 26.47% 28.42% 28.95% 29.39% 30.02% 27.03% 30.50% -
Total Cost 51,444 58,518 55,518 51,482 55,264 42,868 45,104 9.15%
-
Net Worth 417,811 401,678 406,968 394,070 394,051 378,857 374,327 7.59%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 46,423 22,902 30,471 19,308 38,443 17,065 22,583 61.60%
Div Payout % 104.59% 52.18% 76.54% 57.41% 100.00% 61.92% 108.93% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 417,811 401,678 406,968 394,070 394,051 378,857 374,327 7.59%
NOSH 89,275 88,087 87,898 87,766 87,372 85,328 84,689 3.57%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 46.32% 42.86% 41.76% 39.51% 41.03% 39.13% 31.49% -
ROE 10.62% 10.93% 9.78% 8.53% 9.76% 7.27% 5.54% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 107.34 116.26 108.46 96.98 107.25 82.54 77.74 23.97%
EPS 49.72 49.83 45.29 38.32 44.00 32.30 24.48 60.30%
DPS 52.00 26.00 34.67 22.00 44.00 20.00 26.67 56.00%
NAPS 4.68 4.56 4.63 4.49 4.51 4.44 4.42 3.88%
Adjusted Per Share Value based on latest NOSH - 87,865
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 104.89 112.09 104.34 93.16 102.57 77.09 72.06 28.40%
EPS 48.58 48.04 43.58 36.81 42.08 30.17 22.69 66.04%
DPS 50.81 25.07 33.35 21.13 42.08 18.68 24.72 61.58%
NAPS 4.5731 4.3965 4.4544 4.3132 4.313 4.1467 4.0971 7.59%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 5.20 4.94 4.68 4.84 4.86 4.90 4.64 -
P/RPS 4.84 4.25 4.32 4.99 4.53 5.94 5.97 -13.04%
P/EPS 10.46 9.91 10.33 12.63 11.05 15.17 18.95 -32.68%
EY 9.56 10.09 9.68 7.92 9.05 6.59 5.28 48.49%
DY 10.00 5.26 7.41 4.55 9.05 4.08 5.75 44.56%
P/NAPS 1.11 1.08 1.01 1.08 1.08 1.10 1.05 3.77%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 30/10/03 29/07/03 28/04/03 27/01/03 29/10/02 25/07/02 -
Price 5.25 5.30 4.90 4.60 4.74 4.70 4.64 -
P/RPS 4.89 4.56 4.52 4.74 4.42 5.69 5.97 -12.44%
P/EPS 10.56 10.64 10.82 12.00 10.77 14.55 18.95 -32.25%
EY 9.47 9.40 9.24 8.33 9.28 6.87 5.28 47.56%
DY 9.90 4.91 7.07 4.78 9.28 4.26 5.75 43.60%
P/NAPS 1.12 1.16 1.06 1.02 1.05 1.06 1.05 4.39%

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