[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2001 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
25-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -38.88%
YoY- -20.25%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 70,429 65,836 62,722 63,760 58,098 59,106 56,118 16.30%
PBT 37,769 29,832 27,366 28,828 37,878 24,608 28,684 20.07%
Tax -10,208 -9,100 -8,574 -9,572 -6,372 -7,149 -7,710 20.51%
NP 27,561 20,732 18,792 19,256 31,506 17,458 20,974 19.91%
-
NP to SH 27,561 20,732 18,792 19,256 31,506 17,458 20,974 19.91%
-
Tax Rate 27.03% 30.50% 31.33% 33.20% 16.82% 29.05% 26.88% -
Total Cost 42,868 45,104 43,930 44,504 26,592 41,648 35,144 14.12%
-
Net Worth 378,857 374,327 373,323 371,607 364,366 354,907 351,231 5.16%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div 17,065 22,583 15,100 - 19,221 13,361 19,975 -9.93%
Div Payout % 61.92% 108.93% 80.36% - 61.01% 76.53% 95.24% -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 378,857 374,327 373,323 371,607 364,366 354,907 351,231 5.16%
NOSH 85,328 84,689 83,892 84,456 83,570 83,507 83,230 1.66%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 39.13% 31.49% 29.96% 30.20% 54.23% 29.54% 37.37% -
ROE 7.27% 5.54% 5.03% 5.18% 8.65% 4.92% 5.97% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 82.54 77.74 74.76 75.49 69.52 70.78 67.43 14.38%
EPS 32.30 24.48 22.40 22.80 37.70 20.91 25.20 17.94%
DPS 20.00 26.67 18.00 0.00 23.00 16.00 24.00 -11.41%
NAPS 4.44 4.42 4.45 4.40 4.36 4.25 4.22 3.43%
Adjusted Per Share Value based on latest NOSH - 84,456
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 77.09 72.06 68.65 69.79 63.59 64.69 61.42 16.30%
EPS 30.17 22.69 20.57 21.08 34.48 19.11 22.96 19.90%
DPS 18.68 24.72 16.53 0.00 21.04 14.62 21.86 -9.92%
NAPS 4.1467 4.0971 4.0862 4.0674 3.9881 3.8846 3.8443 5.16%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 4.90 4.64 4.52 4.52 4.66 4.10 4.26 -
P/RPS 5.94 5.97 6.05 5.99 6.70 5.79 6.32 -4.03%
P/EPS 15.17 18.95 20.18 19.82 12.36 19.61 16.90 -6.92%
EY 6.59 5.28 4.96 5.04 8.09 5.10 5.92 7.38%
DY 4.08 5.75 3.98 0.00 4.94 3.90 5.63 -19.27%
P/NAPS 1.10 1.05 1.02 1.03 1.07 0.96 1.01 5.83%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 29/10/02 25/07/02 26/04/02 25/01/02 26/10/01 26/07/01 26/04/01 -
Price 4.70 4.64 4.98 4.68 4.60 4.38 3.90 -
P/RPS 5.69 5.97 6.66 6.20 6.62 6.19 5.78 -1.03%
P/EPS 14.55 18.95 22.23 20.53 12.20 20.95 15.48 -4.03%
EY 6.87 5.28 4.50 4.87 8.20 4.77 6.46 4.17%
DY 4.26 5.75 3.61 0.00 5.00 3.65 6.15 -21.66%
P/NAPS 1.06 1.05 1.12 1.06 1.06 1.03 0.92 9.87%

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