[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2003 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -74.72%
YoY- 15.46%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 97,104 69,047 45,646 23,958 102,412 71,498 42,557 72.88%
PBT 50,149 38,919 27,304 15,092 61,322 42,027 23,816 63.91%
Tax -14,770 -10,894 -7,581 -3,995 -17,428 -12,168 -7,000 64.13%
NP 35,379 28,025 19,723 11,097 43,894 29,859 16,816 63.82%
-
NP to SH 35,379 28,025 19,723 11,097 43,894 29,859 16,816 63.82%
-
Tax Rate 29.45% 27.99% 27.77% 26.47% 28.42% 28.95% 29.39% -
Total Cost 61,725 41,022 25,923 12,861 58,518 41,639 25,741 78.67%
-
Net Worth 416,141 423,837 415,364 417,811 401,678 406,968 394,070 3.68%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 27,742 27,719 11,612 11,605 22,902 22,853 9,654 101.47%
Div Payout % 78.42% 98.91% 58.88% 104.59% 52.18% 76.54% 57.41% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 416,141 423,837 415,364 417,811 401,678 406,968 394,070 3.68%
NOSH 89,492 89,417 89,325 89,275 88,087 87,898 87,766 1.30%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 36.43% 40.59% 43.21% 46.32% 42.86% 41.76% 39.51% -
ROE 8.50% 6.61% 4.75% 2.66% 10.93% 7.34% 4.27% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 108.50 77.22 51.10 26.84 116.26 81.34 48.49 70.65%
EPS 39.53 31.34 22.08 12.43 49.83 33.97 19.16 61.70%
DPS 31.00 31.00 13.00 13.00 26.00 26.00 11.00 98.89%
NAPS 4.65 4.74 4.65 4.68 4.56 4.63 4.49 2.35%
Adjusted Per Share Value based on latest NOSH - 89,275
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 106.28 75.57 49.96 26.22 112.09 78.26 46.58 72.88%
EPS 38.72 30.67 21.59 12.15 48.04 32.68 18.41 63.78%
DPS 30.37 30.34 12.71 12.70 25.07 25.01 10.57 101.46%
NAPS 4.5548 4.6391 4.5463 4.5731 4.3965 4.4544 4.3132 3.68%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 4.94 5.40 5.55 5.20 4.94 4.68 4.84 -
P/RPS 4.55 6.99 10.86 19.38 4.25 5.75 9.98 -40.62%
P/EPS 12.50 17.23 25.14 41.83 9.91 13.78 25.26 -37.30%
EY 8.00 5.80 3.98 2.39 10.09 7.26 3.96 59.46%
DY 6.28 5.74 2.34 2.50 5.26 5.56 2.27 96.46%
P/NAPS 1.06 1.14 1.19 1.11 1.08 1.01 1.08 -1.23%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 29/10/04 30/07/04 26/04/04 30/01/04 30/10/03 29/07/03 28/04/03 -
Price 4.96 4.98 5.65 5.25 5.30 4.90 4.60 -
P/RPS 4.57 6.45 11.06 19.56 4.56 6.02 9.49 -38.42%
P/EPS 12.55 15.89 25.59 42.24 10.64 14.42 24.01 -34.98%
EY 7.97 6.29 3.91 2.37 9.40 6.93 4.17 53.70%
DY 6.25 6.22 2.30 2.48 4.91 5.31 2.39 89.25%
P/NAPS 1.07 1.05 1.22 1.12 1.16 1.06 1.02 3.22%

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