[CHINTEK] QoQ TTM 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- 0.43%
YoY- 47.95%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 77,916 70,429 63,145 61,400 57,519 58,098 60,130 18.83%
PBT 44,296 37,769 41,796 37,219 36,497 37,878 25,448 44.65%
Tax -11,903 -10,173 -7,835 -6,804 -6,213 -6,372 -7,789 32.63%
NP 32,393 27,596 33,961 30,415 30,284 31,506 17,659 49.79%
-
NP to SH 32,393 27,596 33,961 30,415 30,284 31,506 17,659 49.79%
-
Tax Rate 26.87% 26.93% 18.75% 18.28% 17.02% 16.82% 30.61% -
Total Cost 45,523 42,833 29,184 30,985 27,235 26,592 42,471 4.73%
-
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 26,674 17,063 26,269 16,842 19,283 19,283 22,325 12.58%
Div Payout % 82.35% 61.83% 77.35% 55.38% 63.68% 61.21% 126.42% -
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 41.57% 39.18% 53.78% 49.54% 52.65% 54.23% 29.37% -
ROE 8.22% 7.14% 8.97% 8.06% 8.15% 8.63% 4.97% -
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 89.18 80.91 73.68 72.36 68.11 69.42 71.96 15.36%
EPS 37.07 31.70 39.63 35.84 35.86 37.65 21.13 45.41%
DPS 30.53 19.60 30.65 20.00 23.00 23.04 26.72 9.28%
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 85.28 77.09 69.11 67.20 62.96 63.59 65.81 18.84%
EPS 35.46 30.20 37.17 33.29 33.15 34.48 19.33 49.79%
DPS 29.20 18.68 28.75 18.43 21.11 21.11 24.44 12.58%
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 5.45 6.06 6.30 6.25 6.64 6.71 5.70 -2.94%
P/EPS 13.11 15.46 11.71 12.61 12.61 12.38 19.40 -22.97%
EY 7.63 6.47 8.54 7.93 7.93 8.08 5.15 29.92%
DY 6.28 4.00 6.61 4.42 5.09 4.94 6.52 -2.46%
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 5.32 5.81 6.30 6.88 6.87 6.63 6.09 -8.61%
P/EPS 12.79 14.82 11.71 13.89 13.05 12.22 20.72 -27.48%
EY 7.82 6.75 8.54 7.20 7.66 8.18 4.83 37.84%
DY 6.44 4.17 6.61 4.02 4.91 5.01 6.10 3.67%
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