[CHINTEK] QoQ Cumulative Quarter Result on 28-Feb-2005 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 98.15%
YoY- 8.88%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 18,970 94,969 74,094 49,641 24,361 97,104 69,047 -57.70%
PBT 7,113 48,720 40,533 29,721 15,045 50,149 38,919 -67.76%
Tax -2,269 -14,029 -11,497 -8,246 -4,207 -14,770 -10,894 -64.82%
NP 4,844 34,691 29,036 21,475 10,838 35,379 28,025 -68.93%
-
NP to SH 4,844 34,691 29,036 21,475 10,838 35,379 28,025 -68.93%
-
Tax Rate 31.90% 28.80% 28.36% 27.74% 27.96% 29.45% 27.99% -
Total Cost 14,126 60,278 45,058 28,166 13,523 61,725 41,022 -50.83%
-
Net Worth 437,875 421,893 433,103 430,942 430,556 416,141 423,837 2.19%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 13,683 29,812 29,775 13,523 13,511 27,742 27,719 -37.51%
Div Payout % 282.49% 85.94% 102.55% 62.97% 124.66% 78.42% 98.91% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 437,875 421,893 433,103 430,942 430,556 416,141 423,837 2.19%
NOSH 91,224 90,341 90,229 90,155 90,074 89,492 89,417 1.34%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 25.54% 36.53% 39.19% 43.26% 44.49% 36.43% 40.59% -
ROE 1.11% 8.22% 6.70% 4.98% 2.52% 8.50% 6.61% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 20.79 105.12 82.12 55.06 27.05 108.50 77.22 -58.27%
EPS 5.31 38.40 32.18 23.82 12.03 39.53 31.34 -69.34%
DPS 15.00 33.00 33.00 15.00 15.00 31.00 31.00 -38.33%
NAPS 4.80 4.67 4.80 4.78 4.78 4.65 4.74 0.84%
Adjusted Per Share Value based on latest NOSH - 90,238
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 20.76 103.95 81.10 54.33 26.66 106.28 75.57 -57.70%
EPS 5.30 37.97 31.78 23.51 11.86 38.72 30.67 -68.94%
DPS 14.98 32.63 32.59 14.80 14.79 30.37 30.34 -37.50%
NAPS 4.7927 4.6178 4.7405 4.7168 4.7126 4.5548 4.6391 2.19%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 4.98 4.98 4.82 4.86 5.00 4.94 5.40 -
P/RPS 23.95 4.74 5.87 8.83 18.49 4.55 6.99 127.10%
P/EPS 93.79 12.97 14.98 20.40 41.55 12.50 17.23 209.12%
EY 1.07 7.71 6.68 4.90 2.41 8.00 5.80 -67.55%
DY 3.01 6.63 6.85 3.09 3.00 6.28 5.74 -34.94%
P/NAPS 1.04 1.07 1.00 1.02 1.05 1.06 1.14 -5.93%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 26/01/06 28/10/05 28/07/05 27/04/05 28/01/05 29/10/04 30/07/04 -
Price 5.05 5.00 5.00 4.90 5.00 4.96 4.98 -
P/RPS 24.28 4.76 6.09 8.90 18.49 4.57 6.45 141.79%
P/EPS 95.10 13.02 15.54 20.57 41.55 12.55 15.89 229.27%
EY 1.05 7.68 6.44 4.86 2.41 7.97 6.29 -69.64%
DY 2.97 6.60 6.60 3.06 3.00 6.25 6.22 -38.88%
P/NAPS 1.05 1.07 1.04 1.03 1.05 1.07 1.05 0.00%

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