[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2003 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 47.0%
YoY- 59.26%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 69,047 45,646 23,958 102,412 71,498 42,557 23,427 105.43%
PBT 38,919 27,304 15,092 61,322 42,027 23,816 13,734 100.12%
Tax -10,894 -7,581 -3,995 -17,428 -12,168 -7,000 -4,123 91.01%
NP 28,025 19,723 11,097 43,894 29,859 16,816 9,611 103.97%
-
NP to SH 28,025 19,723 11,097 43,894 29,859 16,816 9,611 103.97%
-
Tax Rate 27.99% 27.77% 26.47% 28.42% 28.95% 29.39% 30.02% -
Total Cost 41,022 25,923 12,861 58,518 41,639 25,741 13,816 106.44%
-
Net Worth 423,837 415,364 417,811 401,678 406,968 394,070 394,051 4.97%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 27,719 11,612 11,605 22,902 22,853 9,654 9,610 102.49%
Div Payout % 98.91% 58.88% 104.59% 52.18% 76.54% 57.41% 100.00% -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 423,837 415,364 417,811 401,678 406,968 394,070 394,051 4.97%
NOSH 89,417 89,325 89,275 88,087 87,898 87,766 87,372 1.55%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 40.59% 43.21% 46.32% 42.86% 41.76% 39.51% 41.03% -
ROE 6.61% 4.75% 2.66% 10.93% 7.34% 4.27% 2.44% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 77.22 51.10 26.84 116.26 81.34 48.49 26.81 102.30%
EPS 31.34 22.08 12.43 49.83 33.97 19.16 11.00 100.84%
DPS 31.00 13.00 13.00 26.00 26.00 11.00 11.00 99.39%
NAPS 4.74 4.65 4.68 4.56 4.63 4.49 4.51 3.36%
Adjusted Per Share Value based on latest NOSH - 88,604
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 75.57 49.96 26.22 112.09 78.26 46.58 25.64 105.43%
EPS 30.67 21.59 12.15 48.04 32.68 18.41 10.52 103.94%
DPS 30.34 12.71 12.70 25.07 25.01 10.57 10.52 102.48%
NAPS 4.6391 4.5463 4.5731 4.3965 4.4544 4.3132 4.313 4.97%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 5.40 5.55 5.20 4.94 4.68 4.84 4.86 -
P/RPS 6.99 10.86 19.38 4.25 5.75 9.98 18.13 -46.99%
P/EPS 17.23 25.14 41.83 9.91 13.78 25.26 44.18 -46.59%
EY 5.80 3.98 2.39 10.09 7.26 3.96 2.26 87.34%
DY 5.74 2.34 2.50 5.26 5.56 2.27 2.26 86.04%
P/NAPS 1.14 1.19 1.11 1.08 1.01 1.08 1.08 3.66%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 30/07/04 26/04/04 30/01/04 30/10/03 29/07/03 28/04/03 27/01/03 -
Price 4.98 5.65 5.25 5.30 4.90 4.60 4.74 -
P/RPS 6.45 11.06 19.56 4.56 6.02 9.49 17.68 -48.91%
P/EPS 15.89 25.59 42.24 10.64 14.42 24.01 43.09 -48.54%
EY 6.29 3.91 2.37 9.40 6.93 4.17 2.32 94.31%
DY 6.22 2.30 2.48 4.91 5.31 2.39 2.32 92.87%
P/NAPS 1.05 1.22 1.12 1.16 1.06 1.02 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