[CHINTEK] QoQ Quarter Result on 28-Feb-2002 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -4.82%
YoY- 2.94%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 23,427 21,052 18,016 15,421 15,940 13,768 16,271 27.47%
PBT 13,734 15,395 8,691 6,476 7,207 19,422 4,114 123.20%
Tax -4,123 -3,383 -2,538 -1,894 -2,393 -1,010 -1,507 95.49%
NP 9,611 12,012 6,153 4,582 4,814 18,412 2,607 138.45%
-
NP to SH 9,611 12,012 6,153 4,582 4,814 18,412 2,607 138.45%
-
Tax Rate 30.02% 21.97% 29.20% 29.25% 33.20% 5.20% 36.63% -
Total Cost 13,816 9,040 11,863 10,839 11,126 -4,644 13,664 0.73%
-
Net Worth 394,051 386,473 378,778 377,590 371,607 364,892 355,120 7.17%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 9,610 - 9,426 7,636 - 9,205 - -
Div Payout % 100.00% - 153.20% 166.67% - 50.00% - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 394,051 386,473 378,778 377,590 371,607 364,892 355,120 7.17%
NOSH 87,372 87,043 85,696 84,851 84,456 83,690 83,557 3.01%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 41.03% 57.06% 34.15% 29.71% 30.20% 133.73% 16.02% -
ROE 2.44% 3.11% 1.62% 1.21% 1.30% 5.05% 0.73% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 26.81 24.19 21.02 18.17 18.87 16.45 19.47 23.74%
EPS 11.00 13.80 7.18 5.40 5.70 22.00 3.12 131.46%
DPS 11.00 0.00 11.00 9.00 0.00 11.00 0.00 -
NAPS 4.51 4.44 4.42 4.45 4.40 4.36 4.25 4.03%
Adjusted Per Share Value based on latest NOSH - 84,851
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 25.64 23.04 19.72 16.88 17.45 15.07 17.81 27.46%
EPS 10.52 13.15 6.73 5.02 5.27 20.15 2.85 138.65%
DPS 10.52 0.00 10.32 8.36 0.00 10.08 0.00 -
NAPS 4.313 4.2301 4.1459 4.1329 4.0674 3.9939 3.8869 7.17%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 4.86 4.90 4.64 4.52 4.52 4.66 4.10 -
P/RPS 18.13 20.26 22.07 24.87 23.95 28.33 21.06 -9.49%
P/EPS 44.18 35.51 64.62 83.70 79.30 21.18 131.41 -51.61%
EY 2.26 2.82 1.55 1.19 1.26 4.72 0.76 106.65%
DY 2.26 0.00 2.37 1.99 0.00 2.36 0.00 -
P/NAPS 1.08 1.10 1.05 1.02 1.03 1.07 0.96 8.16%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 27/01/03 29/10/02 25/07/02 26/04/02 25/01/02 26/10/01 26/07/01 -
Price 4.74 4.70 4.64 4.98 4.68 4.60 4.38 -
P/RPS 17.68 19.43 22.07 27.40 24.80 27.96 22.49 -14.80%
P/EPS 43.09 34.06 64.62 92.22 82.11 20.91 140.38 -54.46%
EY 2.32 2.94 1.55 1.08 1.22 4.78 0.71 120.04%
DY 2.32 0.00 2.37 1.81 0.00 2.39 0.00 -
P/NAPS 1.05 1.06 1.05 1.12 1.06 1.06 1.03 1.28%

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