[CHINTEK] QoQ Quarter Result on 31-Aug-2004 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- -11.42%
YoY- -47.6%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 24,453 25,280 24,361 28,057 23,401 21,688 23,958 1.37%
PBT 10,812 14,642 15,045 11,230 11,615 12,208 15,092 -19.91%
Tax -3,251 -4,039 -4,207 -3,876 -3,313 -3,586 -3,995 -12.82%
NP 7,561 10,603 10,838 7,354 8,302 8,622 11,097 -22.55%
-
NP to SH 7,561 10,603 10,838 7,354 8,302 8,622 11,097 -22.55%
-
Tax Rate 30.07% 27.59% 27.96% 34.51% 28.52% 29.37% 26.47% -
Total Cost 16,892 14,677 13,523 20,703 15,099 13,066 12,861 19.91%
-
Net Worth 433,605 431,339 430,556 418,380 424,410 415,662 417,811 2.50%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 16,260 - 13,511 - 16,116 - 11,605 25.18%
Div Payout % 215.05% - 124.66% - 194.13% - 104.59% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 433,605 431,339 430,556 418,380 424,410 415,662 417,811 2.50%
NOSH 90,334 90,238 90,074 89,781 89,538 89,389 89,275 0.78%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 30.92% 41.94% 44.49% 26.21% 35.48% 39.75% 46.32% -
ROE 1.74% 2.46% 2.52% 1.76% 1.96% 2.07% 2.66% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 27.07 28.01 27.05 31.25 26.14 24.26 26.84 0.56%
EPS 8.37 11.75 12.03 8.19 9.27 9.64 12.43 -23.15%
DPS 18.00 0.00 15.00 0.00 18.00 0.00 13.00 24.20%
NAPS 4.80 4.78 4.78 4.66 4.74 4.65 4.68 1.70%
Adjusted Per Share Value based on latest NOSH - 89,781
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 26.76 27.67 26.66 30.71 25.61 23.74 26.22 1.36%
EPS 8.28 11.61 11.86 8.05 9.09 9.44 12.15 -22.54%
DPS 17.80 0.00 14.79 0.00 17.64 0.00 12.70 25.21%
NAPS 4.746 4.7212 4.7126 4.5793 4.6453 4.5496 4.5731 2.50%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 4.82 4.86 5.00 4.94 5.40 5.55 5.20 -
P/RPS 17.81 17.35 18.49 15.81 20.66 22.88 19.38 -5.47%
P/EPS 57.59 41.36 41.55 60.31 58.24 57.54 41.83 23.73%
EY 1.74 2.42 2.41 1.66 1.72 1.74 2.39 -19.05%
DY 3.73 0.00 3.00 0.00 3.33 0.00 2.50 30.53%
P/NAPS 1.00 1.02 1.05 1.06 1.14 1.19 1.11 -6.71%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 27/04/05 28/01/05 29/10/04 30/07/04 26/04/04 30/01/04 -
Price 5.00 4.90 5.00 4.96 4.98 5.65 5.25 -
P/RPS 18.47 17.49 18.49 15.87 19.05 23.29 19.56 -3.74%
P/EPS 59.74 41.70 41.55 60.55 53.71 58.58 42.24 25.97%
EY 1.67 2.40 2.41 1.65 1.86 1.71 2.37 -20.79%
DY 3.60 0.00 3.00 0.00 3.61 0.00 2.48 28.17%
P/NAPS 1.04 1.03 1.05 1.06 1.05 1.22 1.12 -4.81%

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