[CHINTEK] QoQ Quarter Result on 28-Feb-2003 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -25.03%
YoY- 57.25%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 23,958 30,914 28,941 19,130 23,427 21,052 18,016 20.90%
PBT 15,092 19,295 18,211 10,082 13,734 15,395 8,691 44.42%
Tax -3,995 -5,260 -5,168 -2,877 -4,123 -3,383 -2,538 35.27%
NP 11,097 14,035 13,043 7,205 9,611 12,012 6,153 48.11%
-
NP to SH 11,097 14,035 13,043 7,205 9,611 12,012 6,153 48.11%
-
Tax Rate 26.47% 27.26% 28.38% 28.54% 30.02% 21.97% 29.20% -
Total Cost 12,861 16,879 15,898 11,925 13,816 9,040 11,863 5.52%
-
Net Worth 417,811 404,037 408,310 394,517 394,051 386,473 378,778 6.75%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 11,605 - 13,228 - 9,610 - 9,426 14.85%
Div Payout % 104.59% - 101.42% - 100.00% - 153.20% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 417,811 404,037 408,310 394,517 394,051 386,473 378,778 6.75%
NOSH 89,275 88,604 88,187 87,865 87,372 87,043 85,696 2.76%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 46.32% 45.40% 45.07% 37.66% 41.03% 57.06% 34.15% -
ROE 2.66% 3.47% 3.19% 1.83% 2.44% 3.11% 1.62% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 26.84 34.89 32.82 21.77 26.81 24.19 21.02 17.67%
EPS 12.43 15.84 14.79 8.20 11.00 13.80 7.18 44.12%
DPS 13.00 0.00 15.00 0.00 11.00 0.00 11.00 11.76%
NAPS 4.68 4.56 4.63 4.49 4.51 4.44 4.42 3.88%
Adjusted Per Share Value based on latest NOSH - 87,865
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 26.22 33.84 31.68 20.94 25.64 23.04 19.72 20.89%
EPS 12.15 15.36 14.28 7.89 10.52 13.15 6.73 48.21%
DPS 12.70 0.00 14.48 0.00 10.52 0.00 10.32 14.82%
NAPS 4.5731 4.4223 4.4691 4.3181 4.313 4.2301 4.1459 6.75%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 5.20 4.94 4.68 4.84 4.86 4.90 4.64 -
P/RPS 19.38 14.16 14.26 22.23 18.13 20.26 22.07 -8.29%
P/EPS 41.83 31.19 31.64 59.02 44.18 35.51 64.62 -25.14%
EY 2.39 3.21 3.16 1.69 2.26 2.82 1.55 33.43%
DY 2.50 0.00 3.21 0.00 2.26 0.00 2.37 3.62%
P/NAPS 1.11 1.08 1.01 1.08 1.08 1.10 1.05 3.77%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 30/10/03 29/07/03 28/04/03 27/01/03 29/10/02 25/07/02 -
Price 5.25 5.30 4.90 4.60 4.74 4.70 4.64 -
P/RPS 19.56 15.19 14.93 21.13 17.68 19.43 22.07 -7.72%
P/EPS 42.24 33.46 33.13 56.10 43.09 34.06 64.62 -24.66%
EY 2.37 2.99 3.02 1.78 2.32 2.94 1.55 32.68%
DY 2.48 0.00 3.06 0.00 2.32 0.00 2.37 3.06%
P/NAPS 1.12 1.16 1.06 1.02 1.05 1.06 1.05 4.39%

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