[CHINTEK] QoQ Cumulative Quarter Result on 28-Feb-2002 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- 95.18%
YoY- -10.4%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 23,427 70,429 49,377 31,361 15,940 58,098 44,330 -34.60%
PBT 13,734 37,769 22,374 13,683 7,207 37,878 18,456 -17.86%
Tax -4,123 -10,208 -6,825 -4,287 -2,393 -6,372 -5,362 -16.05%
NP 9,611 27,561 15,549 9,396 4,814 31,506 13,094 -18.61%
-
NP to SH 9,611 27,561 15,549 9,396 4,814 31,506 13,094 -18.61%
-
Tax Rate 30.02% 27.03% 30.50% 31.33% 33.20% 16.82% 29.05% -
Total Cost 13,816 42,868 33,828 21,965 11,126 26,592 31,236 -41.91%
-
Net Worth 394,051 378,857 374,327 373,323 371,607 364,366 354,907 7.21%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 9,610 17,065 16,937 7,550 - 19,221 10,020 -2.74%
Div Payout % 100.00% 61.92% 108.93% 80.36% - 61.01% 76.53% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 394,051 378,857 374,327 373,323 371,607 364,366 354,907 7.21%
NOSH 87,372 85,328 84,689 83,892 84,456 83,570 83,507 3.05%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 41.03% 39.13% 31.49% 29.96% 30.20% 54.23% 29.54% -
ROE 2.44% 7.27% 4.15% 2.52% 1.30% 8.65% 3.69% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 26.81 82.54 58.30 37.38 18.87 69.52 53.08 -36.55%
EPS 11.00 32.30 18.36 11.20 5.70 37.70 15.68 -21.03%
DPS 11.00 20.00 20.00 9.00 0.00 23.00 12.00 -5.63%
NAPS 4.51 4.44 4.42 4.45 4.40 4.36 4.25 4.03%
Adjusted Per Share Value based on latest NOSH - 84,851
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 25.64 77.09 54.04 34.33 17.45 63.59 48.52 -34.61%
EPS 10.52 30.17 17.02 10.28 5.27 34.48 14.33 -18.60%
DPS 10.52 18.68 18.54 8.26 0.00 21.04 10.97 -2.75%
NAPS 4.313 4.1467 4.0971 4.0862 4.0674 3.9881 3.8846 7.21%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 4.86 4.90 4.64 4.52 4.52 4.66 4.10 -
P/RPS 18.13 5.94 7.96 12.09 23.95 6.70 7.72 76.58%
P/EPS 44.18 15.17 25.27 40.36 79.30 12.36 26.15 41.80%
EY 2.26 6.59 3.96 2.48 1.26 8.09 3.82 -29.50%
DY 2.26 4.08 4.31 1.99 0.00 4.94 2.93 -15.88%
P/NAPS 1.08 1.10 1.05 1.02 1.03 1.07 0.96 8.16%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 27/01/03 29/10/02 25/07/02 26/04/02 25/01/02 26/10/01 26/07/01 -
Price 4.74 4.70 4.64 4.98 4.68 4.60 4.38 -
P/RPS 17.68 5.69 7.96 13.32 24.80 6.62 8.25 66.14%
P/EPS 43.09 14.55 25.27 44.46 82.11 12.20 27.93 33.48%
EY 2.32 6.87 3.96 2.25 1.22 8.20 3.58 -25.09%
DY 2.32 4.26 4.31 1.81 0.00 5.00 2.74 -10.49%
P/NAPS 1.05 1.06 1.05 1.12 1.06 1.06 1.03 1.28%

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