[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2002 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
25-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- 65.49%
YoY- 18.75%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 42,557 23,427 70,429 49,377 31,361 15,940 58,098 -18.78%
PBT 23,816 13,734 37,769 22,374 13,683 7,207 37,878 -26.66%
Tax -7,000 -4,123 -10,208 -6,825 -4,287 -2,393 -6,372 6.48%
NP 16,816 9,611 27,561 15,549 9,396 4,814 31,506 -34.27%
-
NP to SH 16,816 9,611 27,561 15,549 9,396 4,814 31,506 -34.27%
-
Tax Rate 29.39% 30.02% 27.03% 30.50% 31.33% 33.20% 16.82% -
Total Cost 25,741 13,816 42,868 33,828 21,965 11,126 26,592 -2.15%
-
Net Worth 394,070 394,051 378,857 374,327 373,323 371,607 364,366 5.37%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div 9,654 9,610 17,065 16,937 7,550 - 19,221 -36.89%
Div Payout % 57.41% 100.00% 61.92% 108.93% 80.36% - 61.01% -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 394,070 394,051 378,857 374,327 373,323 371,607 364,366 5.37%
NOSH 87,766 87,372 85,328 84,689 83,892 84,456 83,570 3.32%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 39.51% 41.03% 39.13% 31.49% 29.96% 30.20% 54.23% -
ROE 4.27% 2.44% 7.27% 4.15% 2.52% 1.30% 8.65% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 48.49 26.81 82.54 58.30 37.38 18.87 69.52 -21.40%
EPS 19.16 11.00 32.30 18.36 11.20 5.70 37.70 -36.39%
DPS 11.00 11.00 20.00 20.00 9.00 0.00 23.00 -38.92%
NAPS 4.49 4.51 4.44 4.42 4.45 4.40 4.36 1.98%
Adjusted Per Share Value based on latest NOSH - 85,696
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 46.58 25.64 77.09 54.04 34.33 17.45 63.59 -18.78%
EPS 18.41 10.52 30.17 17.02 10.28 5.27 34.48 -34.26%
DPS 10.57 10.52 18.68 18.54 8.26 0.00 21.04 -36.88%
NAPS 4.3132 4.313 4.1467 4.0971 4.0862 4.0674 3.9881 5.37%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 4.84 4.86 4.90 4.64 4.52 4.52 4.66 -
P/RPS 9.98 18.13 5.94 7.96 12.09 23.95 6.70 30.52%
P/EPS 25.26 44.18 15.17 25.27 40.36 79.30 12.36 61.25%
EY 3.96 2.26 6.59 3.96 2.48 1.26 8.09 -37.97%
DY 2.27 2.26 4.08 4.31 1.99 0.00 4.94 -40.53%
P/NAPS 1.08 1.08 1.10 1.05 1.02 1.03 1.07 0.62%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/04/03 27/01/03 29/10/02 25/07/02 26/04/02 25/01/02 26/10/01 -
Price 4.60 4.74 4.70 4.64 4.98 4.68 4.60 -
P/RPS 9.49 17.68 5.69 7.96 13.32 24.80 6.62 27.22%
P/EPS 24.01 43.09 14.55 25.27 44.46 82.11 12.20 57.23%
EY 4.17 2.32 6.87 3.96 2.25 1.22 8.20 -36.36%
DY 2.39 2.32 4.26 4.31 1.81 0.00 5.00 -38.94%
P/NAPS 1.02 1.05 1.06 1.05 1.12 1.06 1.06 -2.53%

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