[CHINTEK] QoQ Cumulative Quarter Result on 28-Feb-2003 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- 74.97%
YoY- 78.97%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 23,958 102,412 71,498 42,557 23,427 70,429 49,377 -38.22%
PBT 15,092 61,322 42,027 23,816 13,734 37,769 22,374 -23.06%
Tax -3,995 -17,428 -12,168 -7,000 -4,123 -10,208 -6,825 -30.00%
NP 11,097 43,894 29,859 16,816 9,611 27,561 15,549 -20.12%
-
NP to SH 11,097 43,894 29,859 16,816 9,611 27,561 15,549 -20.12%
-
Tax Rate 26.47% 28.42% 28.95% 29.39% 30.02% 27.03% 30.50% -
Total Cost 12,861 58,518 41,639 25,741 13,816 42,868 33,828 -47.48%
-
Net Worth 417,811 401,678 406,968 394,070 394,051 378,857 374,327 7.59%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 11,605 22,902 22,853 9,654 9,610 17,065 16,937 -22.26%
Div Payout % 104.59% 52.18% 76.54% 57.41% 100.00% 61.92% 108.93% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 417,811 401,678 406,968 394,070 394,051 378,857 374,327 7.59%
NOSH 89,275 88,087 87,898 87,766 87,372 85,328 84,689 3.57%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 46.32% 42.86% 41.76% 39.51% 41.03% 39.13% 31.49% -
ROE 2.66% 10.93% 7.34% 4.27% 2.44% 7.27% 4.15% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 26.84 116.26 81.34 48.49 26.81 82.54 58.30 -40.34%
EPS 12.43 49.83 33.97 19.16 11.00 32.30 18.36 -22.87%
DPS 13.00 26.00 26.00 11.00 11.00 20.00 20.00 -24.94%
NAPS 4.68 4.56 4.63 4.49 4.51 4.44 4.42 3.88%
Adjusted Per Share Value based on latest NOSH - 87,865
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 26.22 112.09 78.26 46.58 25.64 77.09 54.04 -38.22%
EPS 12.15 48.04 32.68 18.41 10.52 30.17 17.02 -20.10%
DPS 12.70 25.07 25.01 10.57 10.52 18.68 18.54 -22.27%
NAPS 4.5731 4.3965 4.4544 4.3132 4.313 4.1467 4.0971 7.59%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 5.20 4.94 4.68 4.84 4.86 4.90 4.64 -
P/RPS 19.38 4.25 5.75 9.98 18.13 5.94 7.96 80.88%
P/EPS 41.83 9.91 13.78 25.26 44.18 15.17 25.27 39.89%
EY 2.39 10.09 7.26 3.96 2.26 6.59 3.96 -28.56%
DY 2.50 5.26 5.56 2.27 2.26 4.08 4.31 -30.42%
P/NAPS 1.11 1.08 1.01 1.08 1.08 1.10 1.05 3.77%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 30/10/03 29/07/03 28/04/03 27/01/03 29/10/02 25/07/02 -
Price 5.25 5.30 4.90 4.60 4.74 4.70 4.64 -
P/RPS 19.56 4.56 6.02 9.49 17.68 5.69 7.96 81.99%
P/EPS 42.24 10.64 14.42 24.01 43.09 14.55 25.27 40.80%
EY 2.37 9.40 6.93 4.17 2.32 6.87 3.96 -28.95%
DY 2.48 4.91 5.31 2.39 2.32 4.26 4.31 -30.79%
P/NAPS 1.12 1.16 1.06 1.02 1.05 1.06 1.05 4.39%

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