[CHINTEK] QoQ Quarter Result on 30-Nov-2004 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 47.38%
YoY- -2.33%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 20,875 24,453 25,280 24,361 28,057 23,401 21,688 -2.50%
PBT 8,187 10,812 14,642 15,045 11,230 11,615 12,208 -23.32%
Tax -2,532 -3,251 -4,039 -4,207 -3,876 -3,313 -3,586 -20.65%
NP 5,655 7,561 10,603 10,838 7,354 8,302 8,622 -24.45%
-
NP to SH 5,655 7,561 10,603 10,838 7,354 8,302 8,622 -24.45%
-
Tax Rate 30.93% 30.07% 27.59% 27.96% 34.51% 28.52% 29.37% -
Total Cost 15,220 16,892 14,677 13,523 20,703 15,099 13,066 10.67%
-
Net Worth 423,218 433,605 431,339 430,556 418,380 424,410 415,662 1.20%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - 16,260 - 13,511 - 16,116 - -
Div Payout % - 215.05% - 124.66% - 194.13% - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 423,218 433,605 431,339 430,556 418,380 424,410 415,662 1.20%
NOSH 90,625 90,334 90,238 90,074 89,781 89,538 89,389 0.91%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 27.09% 30.92% 41.94% 44.49% 26.21% 35.48% 39.75% -
ROE 1.34% 1.74% 2.46% 2.52% 1.76% 1.96% 2.07% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 23.03 27.07 28.01 27.05 31.25 26.14 24.26 -3.40%
EPS 6.24 8.37 11.75 12.03 8.19 9.27 9.64 -25.11%
DPS 0.00 18.00 0.00 15.00 0.00 18.00 0.00 -
NAPS 4.67 4.80 4.78 4.78 4.66 4.74 4.65 0.28%
Adjusted Per Share Value based on latest NOSH - 90,074
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 22.85 26.76 27.67 26.66 30.71 25.61 23.74 -2.50%
EPS 6.19 8.28 11.61 11.86 8.05 9.09 9.44 -24.46%
DPS 0.00 17.80 0.00 14.79 0.00 17.64 0.00 -
NAPS 4.6323 4.746 4.7212 4.7126 4.5793 4.6453 4.5496 1.20%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 4.98 4.82 4.86 5.00 4.94 5.40 5.55 -
P/RPS 21.62 17.81 17.35 18.49 15.81 20.66 22.88 -3.69%
P/EPS 79.81 57.59 41.36 41.55 60.31 58.24 57.54 24.29%
EY 1.25 1.74 2.42 2.41 1.66 1.72 1.74 -19.73%
DY 0.00 3.73 0.00 3.00 0.00 3.33 0.00 -
P/NAPS 1.07 1.00 1.02 1.05 1.06 1.14 1.19 -6.82%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/10/05 28/07/05 27/04/05 28/01/05 29/10/04 30/07/04 26/04/04 -
Price 5.00 5.00 4.90 5.00 4.96 4.98 5.65 -
P/RPS 21.71 18.47 17.49 18.49 15.87 19.05 23.29 -4.56%
P/EPS 80.13 59.74 41.70 41.55 60.55 53.71 58.58 23.15%
EY 1.25 1.67 2.40 2.41 1.65 1.86 1.71 -18.80%
DY 0.00 3.60 0.00 3.00 0.00 3.61 0.00 -
P/NAPS 1.07 1.04 1.03 1.05 1.06 1.05 1.22 -8.35%

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