[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2002 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- 77.25%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 71,498 42,557 23,427 70,429 49,377 31,361 15,940 172.22%
PBT 42,027 23,816 13,734 37,769 22,374 13,683 7,207 224.32%
Tax -12,168 -7,000 -4,123 -10,208 -6,825 -4,287 -2,393 195.99%
NP 29,859 16,816 9,611 27,561 15,549 9,396 4,814 237.95%
-
NP to SH 29,859 16,816 9,611 27,561 15,549 9,396 4,814 237.95%
-
Tax Rate 28.95% 29.39% 30.02% 27.03% 30.50% 31.33% 33.20% -
Total Cost 41,639 25,741 13,816 42,868 33,828 21,965 11,126 141.24%
-
Net Worth 406,968 394,070 394,051 378,857 374,327 373,323 371,607 6.25%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div 22,853 9,654 9,610 17,065 16,937 7,550 - -
Div Payout % 76.54% 57.41% 100.00% 61.92% 108.93% 80.36% - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 406,968 394,070 394,051 378,857 374,327 373,323 371,607 6.25%
NOSH 87,898 87,766 87,372 85,328 84,689 83,892 84,456 2.70%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 41.76% 39.51% 41.03% 39.13% 31.49% 29.96% 30.20% -
ROE 7.34% 4.27% 2.44% 7.27% 4.15% 2.52% 1.30% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 81.34 48.49 26.81 82.54 58.30 37.38 18.87 165.09%
EPS 33.97 19.16 11.00 32.30 18.36 11.20 5.70 229.06%
DPS 26.00 11.00 11.00 20.00 20.00 9.00 0.00 -
NAPS 4.63 4.49 4.51 4.44 4.42 4.45 4.40 3.45%
Adjusted Per Share Value based on latest NOSH - 87,043
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 78.26 46.58 25.64 77.09 54.04 34.33 17.45 172.20%
EPS 32.68 18.41 10.52 30.17 17.02 10.28 5.27 237.90%
DPS 25.01 10.57 10.52 18.68 18.54 8.26 0.00 -
NAPS 4.4544 4.3132 4.313 4.1467 4.0971 4.0862 4.0674 6.25%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 4.68 4.84 4.86 4.90 4.64 4.52 4.52 -
P/RPS 5.75 9.98 18.13 5.94 7.96 12.09 23.95 -61.40%
P/EPS 13.78 25.26 44.18 15.17 25.27 40.36 79.30 -68.89%
EY 7.26 3.96 2.26 6.59 3.96 2.48 1.26 221.74%
DY 5.56 2.27 2.26 4.08 4.31 1.99 0.00 -
P/NAPS 1.01 1.08 1.08 1.10 1.05 1.02 1.03 -1.29%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 29/07/03 28/04/03 27/01/03 29/10/02 25/07/02 26/04/02 25/01/02 -
Price 4.90 4.60 4.74 4.70 4.64 4.98 4.68 -
P/RPS 6.02 9.49 17.68 5.69 7.96 13.32 24.80 -61.12%
P/EPS 14.42 24.01 43.09 14.55 25.27 44.46 82.11 -68.67%
EY 6.93 4.17 2.32 6.87 3.96 2.25 1.22 218.69%
DY 5.31 2.39 2.32 4.26 4.31 1.81 0.00 -
P/NAPS 1.06 1.02 1.05 1.06 1.05 1.12 1.06 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