[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2005 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 35.21%
YoY- 3.61%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 35,646 18,970 94,969 74,094 49,641 24,361 97,104 -48.82%
PBT 14,823 7,113 48,720 40,533 29,721 15,045 50,149 -55.72%
Tax -4,023 -2,269 -14,029 -11,497 -8,246 -4,207 -14,770 -58.08%
NP 10,800 4,844 34,691 29,036 21,475 10,838 35,379 -54.76%
-
NP to SH 10,800 4,844 34,691 29,036 21,475 10,838 35,379 -54.76%
-
Tax Rate 27.14% 31.90% 28.80% 28.36% 27.74% 27.96% 29.45% -
Total Cost 24,846 14,126 60,278 45,058 28,166 13,523 61,725 -45.57%
-
Net Worth 438,207 437,875 421,893 433,103 430,942 430,556 416,141 3.51%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - 13,683 29,812 29,775 13,523 13,511 27,742 -
Div Payout % - 282.49% 85.94% 102.55% 62.97% 124.66% 78.42% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 438,207 437,875 421,893 433,103 430,942 430,556 416,141 3.51%
NOSH 91,293 91,224 90,341 90,229 90,155 90,074 89,492 1.34%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 30.30% 25.54% 36.53% 39.19% 43.26% 44.49% 36.43% -
ROE 2.46% 1.11% 8.22% 6.70% 4.98% 2.52% 8.50% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 39.05 20.79 105.12 82.12 55.06 27.05 108.50 -49.49%
EPS 11.83 5.31 38.40 32.18 23.82 12.03 39.53 -55.35%
DPS 0.00 15.00 33.00 33.00 15.00 15.00 31.00 -
NAPS 4.80 4.80 4.67 4.80 4.78 4.78 4.65 2.14%
Adjusted Per Share Value based on latest NOSH - 90,334
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 39.02 20.76 103.95 81.10 54.33 26.66 106.28 -48.82%
EPS 11.82 5.30 37.97 31.78 23.51 11.86 38.72 -54.76%
DPS 0.00 14.98 32.63 32.59 14.80 14.79 30.37 -
NAPS 4.7963 4.7927 4.6178 4.7405 4.7168 4.7126 4.5548 3.51%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 5.05 4.98 4.98 4.82 4.86 5.00 4.94 -
P/RPS 12.93 23.95 4.74 5.87 8.83 18.49 4.55 101.01%
P/EPS 42.69 93.79 12.97 14.98 20.40 41.55 12.50 127.29%
EY 2.34 1.07 7.71 6.68 4.90 2.41 8.00 -56.03%
DY 0.00 3.01 6.63 6.85 3.09 3.00 6.28 -
P/NAPS 1.05 1.04 1.07 1.00 1.02 1.05 1.06 -0.63%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 10/04/06 26/01/06 28/10/05 28/07/05 27/04/05 28/01/05 29/10/04 -
Price 5.05 5.05 5.00 5.00 4.90 5.00 4.96 -
P/RPS 12.93 24.28 4.76 6.09 8.90 18.49 4.57 100.42%
P/EPS 42.69 95.10 13.02 15.54 20.57 41.55 12.55 126.68%
EY 2.34 1.05 7.68 6.44 4.86 2.41 7.97 -55.92%
DY 0.00 2.97 6.60 6.60 3.06 3.00 6.25 -
P/NAPS 1.05 1.05 1.07 1.04 1.03 1.05 1.07 -1.25%

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