[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2002 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- 39.49%
YoY- 99.65%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 102,412 95,330 85,114 93,708 70,429 65,836 62,722 38.53%
PBT 61,322 56,036 47,632 54,936 37,769 29,832 27,366 70.98%
Tax -17,428 -16,224 -14,000 -16,492 -10,208 -9,100 -8,574 60.25%
NP 43,894 39,812 33,632 38,444 27,561 20,732 18,792 75.77%
-
NP to SH 43,894 39,812 33,632 38,444 27,561 20,732 18,792 75.77%
-
Tax Rate 28.42% 28.95% 29.39% 30.02% 27.03% 30.50% 31.33% -
Total Cost 58,518 55,518 51,482 55,264 42,868 45,104 43,930 21.00%
-
Net Worth 401,678 406,968 394,070 394,051 378,857 374,327 373,323 4.98%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 22,902 30,471 19,308 38,443 17,065 22,583 15,100 31.90%
Div Payout % 52.18% 76.54% 57.41% 100.00% 61.92% 108.93% 80.36% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 401,678 406,968 394,070 394,051 378,857 374,327 373,323 4.98%
NOSH 88,087 87,898 87,766 87,372 85,328 84,689 83,892 3.29%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 42.86% 41.76% 39.51% 41.03% 39.13% 31.49% 29.96% -
ROE 10.93% 9.78% 8.53% 9.76% 7.27% 5.54% 5.03% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 116.26 108.46 96.98 107.25 82.54 77.74 74.76 34.11%
EPS 49.83 45.29 38.32 44.00 32.30 24.48 22.40 70.16%
DPS 26.00 34.67 22.00 44.00 20.00 26.67 18.00 27.69%
NAPS 4.56 4.63 4.49 4.51 4.44 4.42 4.45 1.63%
Adjusted Per Share Value based on latest NOSH - 87,372
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 112.09 104.34 93.16 102.57 77.09 72.06 68.65 38.53%
EPS 48.04 43.58 36.81 42.08 30.17 22.69 20.57 75.75%
DPS 25.07 33.35 21.13 42.08 18.68 24.72 16.53 31.90%
NAPS 4.3965 4.4544 4.3132 4.313 4.1467 4.0971 4.0862 4.98%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 4.94 4.68 4.84 4.86 4.90 4.64 4.52 -
P/RPS 4.25 4.32 4.99 4.53 5.94 5.97 6.05 -20.92%
P/EPS 9.91 10.33 12.63 11.05 15.17 18.95 20.18 -37.67%
EY 10.09 9.68 7.92 9.05 6.59 5.28 4.96 60.34%
DY 5.26 7.41 4.55 9.05 4.08 5.75 3.98 20.36%
P/NAPS 1.08 1.01 1.08 1.08 1.10 1.05 1.02 3.87%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 30/10/03 29/07/03 28/04/03 27/01/03 29/10/02 25/07/02 26/04/02 -
Price 5.30 4.90 4.60 4.74 4.70 4.64 4.98 -
P/RPS 4.56 4.52 4.74 4.42 5.69 5.97 6.66 -22.26%
P/EPS 10.64 10.82 12.00 10.77 14.55 18.95 22.23 -38.72%
EY 9.40 9.24 8.33 9.28 6.87 5.28 4.50 63.19%
DY 4.91 7.07 4.78 9.28 4.26 5.75 3.61 22.68%
P/NAPS 1.16 1.06 1.02 1.05 1.06 1.05 1.12 2.36%

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