[CHINTEK] QoQ Annualized Quarter Result on 31-May-2002 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
25-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- 10.32%
YoY- 18.75%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 85,114 93,708 70,429 65,836 62,722 63,760 58,098 29.08%
PBT 47,632 54,936 37,769 29,832 27,366 28,828 37,878 16.55%
Tax -14,000 -16,492 -10,208 -9,100 -8,574 -9,572 -6,372 69.24%
NP 33,632 38,444 27,561 20,732 18,792 19,256 31,506 4.46%
-
NP to SH 33,632 38,444 27,561 20,732 18,792 19,256 31,506 4.46%
-
Tax Rate 29.39% 30.02% 27.03% 30.50% 31.33% 33.20% 16.82% -
Total Cost 51,482 55,264 42,868 45,104 43,930 44,504 26,592 55.52%
-
Net Worth 394,070 394,051 378,857 374,327 373,323 371,607 364,366 5.37%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div 19,308 38,443 17,065 22,583 15,100 - 19,221 0.30%
Div Payout % 57.41% 100.00% 61.92% 108.93% 80.36% - 61.01% -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 394,070 394,051 378,857 374,327 373,323 371,607 364,366 5.37%
NOSH 87,766 87,372 85,328 84,689 83,892 84,456 83,570 3.32%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 39.51% 41.03% 39.13% 31.49% 29.96% 30.20% 54.23% -
ROE 8.53% 9.76% 7.27% 5.54% 5.03% 5.18% 8.65% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 96.98 107.25 82.54 77.74 74.76 75.49 69.52 24.92%
EPS 38.32 44.00 32.30 24.48 22.40 22.80 37.70 1.09%
DPS 22.00 44.00 20.00 26.67 18.00 0.00 23.00 -2.92%
NAPS 4.49 4.51 4.44 4.42 4.45 4.40 4.36 1.98%
Adjusted Per Share Value based on latest NOSH - 85,696
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 93.16 102.57 77.09 72.06 68.65 69.79 63.59 29.08%
EPS 36.81 42.08 30.17 22.69 20.57 21.08 34.48 4.46%
DPS 21.13 42.08 18.68 24.72 16.53 0.00 21.04 0.28%
NAPS 4.3132 4.313 4.1467 4.0971 4.0862 4.0674 3.9881 5.37%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 4.84 4.86 4.90 4.64 4.52 4.52 4.66 -
P/RPS 4.99 4.53 5.94 5.97 6.05 5.99 6.70 -17.87%
P/EPS 12.63 11.05 15.17 18.95 20.18 19.82 12.36 1.45%
EY 7.92 9.05 6.59 5.28 4.96 5.04 8.09 -1.40%
DY 4.55 9.05 4.08 5.75 3.98 0.00 4.94 -5.34%
P/NAPS 1.08 1.08 1.10 1.05 1.02 1.03 1.07 0.62%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/04/03 27/01/03 29/10/02 25/07/02 26/04/02 25/01/02 26/10/01 -
Price 4.60 4.74 4.70 4.64 4.98 4.68 4.60 -
P/RPS 4.74 4.42 5.69 5.97 6.66 6.20 6.62 -20.01%
P/EPS 12.00 10.77 14.55 18.95 22.23 20.53 12.20 -1.09%
EY 8.33 9.28 6.87 5.28 4.50 4.87 8.20 1.05%
DY 4.78 9.28 4.26 5.75 3.61 0.00 5.00 -2.96%
P/NAPS 1.02 1.05 1.06 1.05 1.12 1.06 1.06 -2.53%

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