[CHINTEK] QoQ TTM Result on 30-Nov-2000 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

15-Jan-2001

Admission Sponsor

Sponsor

Financial Year

31-Aug-2001

Quarter

30-Nov-2000 [#1]

Profit Trend

QoQ- -13.05%

YoY- 5.33%

Quarter Report

Quarterly report - First Quarter 30 November 2000.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
TTM Result
Revenue	58,098	60,130	61,480	70,470	78,808	89,181	71,560	-12.93%
YoY %	-3.38%	-2.20%	-12.76%	-10.58%	-11.63%	24.62%	-	-
Horiz. %	81.19%	84.03%	85.91%	98.48%	110.13%	124.62%	100.00%	-
PBT	37,878	25,448	28,763	33,633	37,952	44,291	36,862	1.82%
YoY %	48.84%	-11.53%	-14.48%	-11.38%	-14.31%	20.15%	-	-
Horiz. %	102.76%	69.04%	78.03%	91.24%	102.96%	120.15%	100.00%	-
Tax	-6,372	-7,789	-8,205	-9,470	-10,163	-7,789	-5,866	5.65%
YoY %	18.19%	5.07%	13.36%	6.82%	-30.48%	-32.78%	-	-
Horiz. %	108.63%	132.78%	139.87%	161.44%	173.25%	132.78%	100.00%	-
NP	31,506	17,659	20,558	24,163	27,789	36,502	30,996	1.09%
YoY %	78.41%	-14.10%	-14.92%	-13.05%	-23.87%	17.76%	-	-
Horiz. %	101.65%	56.97%	66.32%	77.96%	89.65%	117.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,506	17,659	20,558	24,163	27,789	36,502	30,996	1.09%
YoY %	78.41%	-14.10%	-14.92%	-13.05%	-23.87%	17.76%	-	-
Horiz. %	101.65%	56.97%	66.32%	77.96%	89.65%	117.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.82%	30.61%	28.53%	28.16%	26.78%	17.59%	15.91%	-
YoY %	-45.05%	7.29%	1.31%	5.15%	52.25%	10.56%	-	-
Horiz. %	105.72%	192.39%	179.32%	177.00%	168.32%	110.56%	100.00%	-
Total Cost	26,592	42,471	40,922	46,307	51,019	52,679	40,564	-24.47%
YoY %	-37.39%	3.79%	-11.63%	-9.24%	-3.15%	29.87%	-	-
Horiz. %	65.56%	104.70%	100.88%	114.16%	125.77%	129.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	364,892	355,120	354,400	356,571	349,055	352,050	333,351	6.19%
YoY %	2.75%	0.20%	-0.61%	2.15%	-0.85%	5.61%	-	-
Horiz. %	109.46%	106.53%	106.31%	106.97%	104.71%	105.61%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Dividend
Div	19,283	22,325	22,325	22,248	22,248	22,253	22,253	-9.08%
YoY %	-13.63%	0.00%	0.35%	0.00%	-0.02%	0.00%	-	-
Horiz. %	86.65%	100.32%	100.32%	99.98%	99.98%	100.00%	100.00%	-
Div Payout %	61.21%	126.42%	108.60%	92.08%	80.06%	60.97%	71.80%	-
YoY %	-51.58%	16.41%	17.94%	15.01%	31.31%	-15.08%	-	-
Horiz. %	85.25%	176.07%	151.25%	128.25%	111.50%	84.92%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Equity
Net Worth	364,892	355,120	354,400	356,571	349,055	352,050	333,351	6.19%
YoY %	2.75%	0.20%	-0.61%	2.15%	-0.85%	5.61%	-	-
Horiz. %	109.46%	106.53%	106.31%	106.97%	104.71%	105.61%	100.00%	-
NOSH	83,690	83,557	83,981	55,888	55,670	55,616	55,558	31.30%
YoY %	0.16%	-0.50%	50.27%	0.39%	0.10%	0.10%	-	-
Horiz. %	150.64%	150.40%	151.16%	100.59%	100.20%	100.10%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Ratio Analysis
NP Margin	54.23%	29.37%	33.44%	34.29%	35.26%	40.93%	43.31%	-
YoY %	84.64%	-12.17%	-2.48%	-2.75%	-13.85%	-5.50%	-	-
Horiz. %	125.21%	67.81%	77.21%	79.17%	81.41%	94.50%	100.00%	-
ROE	8.63%	4.97%	5.80%	6.78%	7.96%	10.37%	9.30%	-
YoY %	73.64%	-14.31%	-14.45%	-14.82%	-23.24%	11.51%	-	-
Horiz. %	92.80%	53.44%	62.37%	72.90%	85.59%	111.51%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Per Share
RPS	69.42	71.96	73.21	126.09	141.56	160.35	128.80	-33.69%
YoY %	-3.53%	-1.71%	-41.94%	-10.93%	-11.72%	24.50%	-	-
Horiz. %	53.90%	55.87%	56.84%	97.90%	109.91%	124.50%	100.00%	-
EPS	37.65	21.13	24.48	43.23	49.92	65.63	55.79	-23.00%
YoY %	78.18%	-13.68%	-43.37%	-13.40%	-23.94%	17.64%	-	-
Horiz. %	67.49%	37.87%	43.88%	77.49%	89.48%	117.64%	100.00%	-
DPS	23.04	26.72	26.58	40.00	40.00	40.00	40.05	-30.75%
YoY %	-13.77%	0.53%	-33.55%	0.00%	0.00%	-0.12%	-	-
Horiz. %	57.53%	66.72%	66.37%	99.88%	99.88%	99.88%	100.00%	-
NAPS	4.36	4.25	4.22	6.38	6.27	6.33	6.00	-19.12%
YoY %	2.59%	0.71%	-33.86%	1.75%	-0.95%	5.50%	-	-
Horiz. %	72.67%	70.83%	70.33%	106.33%	104.50%	105.50%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Adjusted Per Share Value based on latest NOSH - 55,888
RPS	63.59	65.81	67.29	77.13	86.26	97.61	78.32	-12.93%
YoY %	-3.37%	-2.20%	-12.76%	-10.58%	-11.63%	24.63%	-	-
Horiz. %	81.19%	84.03%	85.92%	98.48%	110.14%	124.63%	100.00%	-
EPS	34.48	19.33	22.50	26.45	30.42	39.95	33.93	1.07%
YoY %	78.38%	-14.09%	-14.93%	-13.05%	-23.85%	17.74%	-	-
Horiz. %	101.62%	56.97%	66.31%	77.95%	89.66%	117.74%	100.00%	-
DPS	21.11	24.44	24.44	24.35	24.35	24.36	24.36	-9.08%
YoY %	-13.63%	0.00%	0.37%	0.00%	-0.04%	0.00%	-	-
Horiz. %	86.66%	100.33%	100.33%	99.96%	99.96%	100.00%	100.00%	-
NAPS	3.9939	3.8869	3.879	3.9028	3.8205	3.8533	3.6487	6.19%
YoY %	2.75%	0.20%	-0.61%	2.15%	-0.85%	5.61%	-	-
Horiz. %	109.46%	106.53%	106.31%	106.96%	104.71%	105.61%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/01	31/05/01	28/02/01	30/11/00	30/08/00	31/05/00	29/02/00	-
Price	4.66	4.10	4.26	6.60	6.50	7.20	7.35	-
P/RPS	6.71	5.70	5.82	5.23	4.59	4.49	5.71	11.32%
YoY %	17.72%	-2.06%	11.28%	13.94%	2.23%	-21.37%	-	-
Horiz. %	117.51%	99.82%	101.93%	91.59%	80.39%	78.63%	100.00%	-
P/EPS	12.38	19.40	17.40	15.27	13.02	10.97	13.17	-4.02%
YoY %	-36.19%	11.49%	13.95%	17.28%	18.69%	-16.70%	-	-
Horiz. %	94.00%	147.30%	132.12%	115.95%	98.86%	83.30%	100.00%	-
EY	8.08	5.15	5.75	6.55	7.68	9.12	7.59	4.24%
YoY %	56.89%	-10.43%	-12.21%	-14.71%	-15.79%	20.16%	-	-
Horiz. %	106.46%	67.85%	75.76%	86.30%	101.19%	120.16%	100.00%	-
DY	4.94	6.52	6.24	6.06	6.15	5.56	5.45	-6.32%
YoY %	-24.23%	4.49%	2.97%	-1.46%	10.61%	2.02%	-	-
Horiz. %	90.64%	119.63%	114.50%	111.19%	112.84%	102.02%	100.00%	-
P/NAPS	1.07	0.96	1.01	1.03	1.04	1.14	1.23	-8.84%
YoY %	11.46%	-4.95%	-1.94%	-0.96%	-8.77%	-7.32%	-	-
Horiz. %	86.99%	78.05%	82.11%	83.74%	84.55%	92.68%	100.00%	-

	31/08/01	31/05/01	28/02/01	30/11/00	31/08/00	31/05/00	29/02/00	CAGR
Price Multiplier on Announcement Date
Date	26/10/01	26/07/01	26/04/01	15/01/01	30/10/00	27/07/00	-	-
Price	4.60	4.38	3.90	4.10	6.30	6.80	0.00	-
P/RPS	6.63	6.09	5.33	3.25	4.45	4.24	0.00	-
YoY %	8.87%	14.26%	64.00%	-26.97%	4.95%	0.00%	-	-
Horiz. %	156.37%	143.63%	125.71%	76.65%	104.95%	100.00%	-	-
P/EPS	12.22	20.72	15.93	9.48	12.62	10.36	0.00	-
YoY %	-41.02%	30.07%	68.04%	-24.88%	21.81%	0.00%	-	-
Horiz. %	117.95%	200.00%	153.76%	91.51%	121.81%	100.00%	-	-
EY	8.18	4.83	6.28	10.54	7.92	9.65	0.00	-
YoY %	69.36%	-23.09%	-40.42%	33.08%	-17.93%	0.00%	-	-
Horiz. %	84.77%	50.05%	65.08%	109.22%	82.07%	100.00%	-	-
DY	5.01	6.10	6.82	9.76	6.35	5.88	0.00	-
YoY %	-17.87%	-10.56%	-30.12%	53.70%	7.99%	0.00%	-	-
Horiz. %	85.20%	103.74%	115.99%	165.99%	107.99%	100.00%	-	-
P/NAPS	1.06	1.03	0.92	0.64	1.00	1.07	0.00	-
YoY %	2.91%	11.96%	43.75%	-36.00%	-6.54%	0.00%	-	-
Horiz. %	99.07%	96.26%	85.98%	59.81%	93.46%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos