[CHINTEK] QoQ Cumulative Quarter Result on 31-Aug-2005 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- 19.48%
YoY- -1.94%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 59,485 35,646 18,970 94,969 74,094 49,641 24,361 81.43%
PBT 25,542 14,823 7,113 48,720 40,533 29,721 15,045 42.35%
Tax -7,496 -4,023 -2,269 -14,029 -11,497 -8,246 -4,207 47.02%
NP 18,046 10,800 4,844 34,691 29,036 21,475 10,838 40.52%
-
NP to SH 18,046 10,800 4,844 34,691 29,036 21,475 10,838 40.52%
-
Tax Rate 29.35% 27.14% 31.90% 28.80% 28.36% 27.74% 27.96% -
Total Cost 41,439 24,846 14,126 60,278 45,058 28,166 13,523 111.11%
-
Net Worth 435,404 438,207 437,875 421,893 433,103 430,942 430,556 0.74%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 27,383 - 13,683 29,812 29,775 13,523 13,511 60.21%
Div Payout % 151.75% - 282.49% 85.94% 102.55% 62.97% 124.66% -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 435,404 438,207 437,875 421,893 433,103 430,942 430,556 0.74%
NOSH 91,279 91,293 91,224 90,341 90,229 90,155 90,074 0.89%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 30.34% 30.30% 25.54% 36.53% 39.19% 43.26% 44.49% -
ROE 4.14% 2.46% 1.11% 8.22% 6.70% 4.98% 2.52% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 65.17 39.05 20.79 105.12 82.12 55.06 27.05 79.81%
EPS 19.77 11.83 5.31 38.40 32.18 23.82 12.03 39.30%
DPS 30.00 0.00 15.00 33.00 33.00 15.00 15.00 58.80%
NAPS 4.77 4.80 4.80 4.67 4.80 4.78 4.78 -0.13%
Adjusted Per Share Value based on latest NOSH - 90,625
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 65.11 39.02 20.76 103.95 81.10 54.33 26.66 81.45%
EPS 19.75 11.82 5.30 37.97 31.78 23.51 11.86 40.53%
DPS 29.97 0.00 14.98 32.63 32.59 14.80 14.79 60.20%
NAPS 4.7657 4.7963 4.7927 4.6178 4.7405 4.7168 4.7126 0.75%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 5.30 5.05 4.98 4.98 4.82 4.86 5.00 -
P/RPS 8.13 12.93 23.95 4.74 5.87 8.83 18.49 -42.20%
P/EPS 26.81 42.69 93.79 12.97 14.98 20.40 41.55 -25.34%
EY 3.73 2.34 1.07 7.71 6.68 4.90 2.41 33.83%
DY 5.66 0.00 3.01 6.63 6.85 3.09 3.00 52.74%
P/NAPS 1.11 1.05 1.04 1.07 1.00 1.02 1.05 3.77%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 27/07/06 10/04/06 26/01/06 28/10/05 28/07/05 27/04/05 28/01/05 -
Price 5.30 5.05 5.05 5.00 5.00 4.90 5.00 -
P/RPS 8.13 12.93 24.28 4.76 6.09 8.90 18.49 -42.20%
P/EPS 26.81 42.69 95.10 13.02 15.54 20.57 41.55 -25.34%
EY 3.73 2.34 1.05 7.68 6.44 4.86 2.41 33.83%
DY 5.66 0.00 2.97 6.60 6.60 3.06 3.00 52.74%
P/NAPS 1.11 1.05 1.05 1.07 1.04 1.03 1.05 3.77%

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