[CHINTEK] QoQ TTM 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- 8.1%
YoY- 15.13%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 102,943 102,412 92,550 81,625 77,916 70,429 63,145 38.47%
PBT 62,680 61,322 57,422 47,902 44,296 37,769 41,796 30.98%
Tax -17,300 -17,428 -15,516 -12,886 -11,903 -10,173 -7,835 69.48%
NP 45,380 43,894 41,906 35,016 32,393 27,596 33,961 21.29%
-
NP to SH 45,380 43,894 41,906 35,016 32,393 27,596 33,961 21.29%
-
Tax Rate 27.60% 28.42% 27.02% 26.90% 26.87% 26.93% 18.75% -
Total Cost 57,563 58,518 50,644 46,609 45,523 42,833 29,184 57.21%
-
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 24,834 22,839 22,839 19,037 26,674 17,063 26,269 -3.67%
Div Payout % 54.72% 52.03% 54.50% 54.37% 82.35% 61.83% 77.35% -
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 44.08% 42.86% 45.28% 42.90% 41.57% 39.18% 53.78% -
ROE 10.86% 10.86% 10.26% 8.88% 8.22% 7.14% 8.97% -
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 115.31 115.58 104.95 92.90 89.18 80.91 73.68 34.75%
EPS 50.83 49.54 47.52 39.85 37.07 31.70 39.63 18.03%
DPS 28.00 26.00 26.00 21.67 30.53 19.60 30.65 -5.84%
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 112.67 112.09 101.30 89.34 85.28 77.09 69.11 38.47%
EPS 49.67 48.04 45.87 38.33 35.46 30.20 37.17 21.29%
DPS 27.18 25.00 25.00 20.84 29.20 18.68 28.75 -3.67%
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 4.51 4.27 4.46 5.21 5.45 6.06 6.30 -19.95%
P/EPS 10.23 9.97 9.85 12.15 13.11 15.46 11.71 -8.60%
EY 9.78 10.03 10.15 8.23 7.63 6.47 8.54 9.45%
DY 5.38 5.26 5.56 4.48 6.28 4.00 6.61 -12.81%
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 4.55 4.59 4.67 4.95 5.32 5.81 6.30 -19.48%
P/EPS 10.33 10.70 10.31 11.54 12.79 14.82 11.71 -8.01%
EY 9.68 9.35 9.70 8.66 7.82 6.75 8.54 8.70%
DY 5.33 4.91 5.31 4.71 6.44 4.17 6.61 -13.35%
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