[CHINTEK] QoQ Quarter Result on 31-May-2002 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
25-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- 34.29%
YoY- 136.02%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 19,130 23,427 21,052 18,016 15,421 15,940 13,768 24.59%
PBT 10,082 13,734 15,395 8,691 6,476 7,207 19,422 -35.48%
Tax -2,877 -4,123 -3,383 -2,538 -1,894 -2,393 -1,010 101.33%
NP 7,205 9,611 12,012 6,153 4,582 4,814 18,412 -46.59%
-
NP to SH 7,205 9,611 12,012 6,153 4,582 4,814 18,412 -46.59%
-
Tax Rate 28.54% 30.02% 21.97% 29.20% 29.25% 33.20% 5.20% -
Total Cost 11,925 13,816 9,040 11,863 10,839 11,126 -4,644 -
-
Net Worth 394,517 394,051 386,473 378,778 377,590 371,607 364,892 5.35%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - 9,610 - 9,426 7,636 - 9,205 -
Div Payout % - 100.00% - 153.20% 166.67% - 50.00% -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 394,517 394,051 386,473 378,778 377,590 371,607 364,892 5.35%
NOSH 87,865 87,372 87,043 85,696 84,851 84,456 83,690 3.30%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 37.66% 41.03% 57.06% 34.15% 29.71% 30.20% 133.73% -
ROE 1.83% 2.44% 3.11% 1.62% 1.21% 1.30% 5.05% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 21.77 26.81 24.19 21.02 18.17 18.87 16.45 20.60%
EPS 8.20 11.00 13.80 7.18 5.40 5.70 22.00 -48.30%
DPS 0.00 11.00 0.00 11.00 9.00 0.00 11.00 -
NAPS 4.49 4.51 4.44 4.42 4.45 4.40 4.36 1.98%
Adjusted Per Share Value based on latest NOSH - 85,696
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 20.94 25.64 23.04 19.72 16.88 17.45 15.07 24.59%
EPS 7.89 10.52 13.15 6.73 5.02 5.27 20.15 -46.56%
DPS 0.00 10.52 0.00 10.32 8.36 0.00 10.08 -
NAPS 4.3181 4.313 4.2301 4.1459 4.1329 4.0674 3.9939 5.35%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 4.84 4.86 4.90 4.64 4.52 4.52 4.66 -
P/RPS 22.23 18.13 20.26 22.07 24.87 23.95 28.33 -14.96%
P/EPS 59.02 44.18 35.51 64.62 83.70 79.30 21.18 98.39%
EY 1.69 2.26 2.82 1.55 1.19 1.26 4.72 -49.67%
DY 0.00 2.26 0.00 2.37 1.99 0.00 2.36 -
P/NAPS 1.08 1.08 1.10 1.05 1.02 1.03 1.07 0.62%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/04/03 27/01/03 29/10/02 25/07/02 26/04/02 25/01/02 26/10/01 -
Price 4.60 4.74 4.70 4.64 4.98 4.68 4.60 -
P/RPS 21.13 17.68 19.43 22.07 27.40 24.80 27.96 -17.07%
P/EPS 56.10 43.09 34.06 64.62 92.22 82.11 20.91 93.43%
EY 1.78 2.32 2.94 1.55 1.08 1.22 4.78 -48.33%
DY 0.00 2.32 0.00 2.37 1.81 0.00 2.39 -
P/NAPS 1.02 1.05 1.06 1.05 1.12 1.06 1.06 -2.53%

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