[CHINTEK] QoQ Annualized Quarter Result on 31-May-2003 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 18.38%
YoY- 92.03%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 91,292 95,832 102,412 95,330 85,114 93,708 70,429 18.90%
PBT 54,608 60,368 61,322 56,036 47,632 54,936 37,769 27.89%
Tax -15,162 -15,980 -17,428 -16,224 -14,000 -16,492 -10,208 30.21%
NP 39,446 44,388 43,894 39,812 33,632 38,444 27,561 27.02%
-
NP to SH 39,446 44,388 43,894 39,812 33,632 38,444 27,561 27.02%
-
Tax Rate 27.77% 26.47% 28.42% 28.95% 29.39% 30.02% 27.03% -
Total Cost 51,846 51,444 58,518 55,518 51,482 55,264 42,868 13.52%
-
Net Worth 415,364 417,811 401,678 406,968 394,070 394,051 378,857 6.33%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 23,224 46,423 22,902 30,471 19,308 38,443 17,065 22.82%
Div Payout % 58.88% 104.59% 52.18% 76.54% 57.41% 100.00% 61.92% -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 415,364 417,811 401,678 406,968 394,070 394,051 378,857 6.33%
NOSH 89,325 89,275 88,087 87,898 87,766 87,372 85,328 3.10%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 43.21% 46.32% 42.86% 41.76% 39.51% 41.03% 39.13% -
ROE 9.50% 10.62% 10.93% 9.78% 8.53% 9.76% 7.27% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 102.20 107.34 116.26 108.46 96.98 107.25 82.54 15.32%
EPS 44.16 49.72 49.83 45.29 38.32 44.00 32.30 23.20%
DPS 26.00 52.00 26.00 34.67 22.00 44.00 20.00 19.13%
NAPS 4.65 4.68 4.56 4.63 4.49 4.51 4.44 3.13%
Adjusted Per Share Value based on latest NOSH - 88,187
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 99.92 104.89 112.09 104.34 93.16 102.57 77.09 18.89%
EPS 43.18 48.58 48.04 43.58 36.81 42.08 30.17 27.02%
DPS 25.42 50.81 25.07 33.35 21.13 42.08 18.68 22.82%
NAPS 4.5463 4.5731 4.3965 4.4544 4.3132 4.313 4.1467 6.33%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 5.55 5.20 4.94 4.68 4.84 4.86 4.90 -
P/RPS 5.43 4.84 4.25 4.32 4.99 4.53 5.94 -5.81%
P/EPS 12.57 10.46 9.91 10.33 12.63 11.05 15.17 -11.79%
EY 7.96 9.56 10.09 9.68 7.92 9.05 6.59 13.43%
DY 4.68 10.00 5.26 7.41 4.55 9.05 4.08 9.58%
P/NAPS 1.19 1.11 1.08 1.01 1.08 1.08 1.10 5.38%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 26/04/04 30/01/04 30/10/03 29/07/03 28/04/03 27/01/03 29/10/02 -
Price 5.65 5.25 5.30 4.90 4.60 4.74 4.70 -
P/RPS 5.53 4.89 4.56 4.52 4.74 4.42 5.69 -1.88%
P/EPS 12.79 10.56 10.64 10.82 12.00 10.77 14.55 -8.24%
EY 7.82 9.47 9.40 9.24 8.33 9.28 6.87 9.02%
DY 4.60 9.90 4.91 7.07 4.78 9.28 4.26 5.25%
P/NAPS 1.22 1.12 1.16 1.06 1.02 1.05 1.06 9.83%

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