[CHINTEK] QoQ TTM Result on 31-Aug-2001 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
31-Aug-2001 [#4]
Profit Trend
QoQ- 78.41%
YoY- 13.38%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Revenue 63,145 61,400 57,519 58,098 60,130 61,480 70,470 -7.06%
PBT 41,796 37,219 36,497 37,878 25,448 28,763 33,633 15.60%
Tax -7,835 -6,804 -6,213 -6,372 -7,789 -8,205 -9,470 -11.87%
NP 33,961 30,415 30,284 31,506 17,659 20,558 24,163 25.49%
-
NP to SH 33,961 30,415 30,284 31,506 17,659 20,558 24,163 25.49%
-
Tax Rate 18.75% 18.28% 17.02% 16.82% 30.61% 28.53% 28.16% -
Total Cost 29,184 30,985 27,235 26,592 42,471 40,922 46,307 -26.51%
-
Net Worth 378,778 377,590 371,607 364,892 355,120 354,400 356,571 4.11%
Dividend
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Div 26,269 16,842 19,283 19,283 22,325 22,325 22,248 11.72%
Div Payout % 77.35% 55.38% 63.68% 61.21% 126.42% 108.60% 92.08% -
Equity
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Net Worth 378,778 377,590 371,607 364,892 355,120 354,400 356,571 4.11%
NOSH 85,696 84,851 84,456 83,690 83,557 83,981 55,888 33.00%
Ratio Analysis
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
NP Margin 53.78% 49.54% 52.65% 54.23% 29.37% 33.44% 34.29% -
ROE 8.97% 8.06% 8.15% 8.63% 4.97% 5.80% 6.78% -
Per Share
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 73.68 72.36 68.11 69.42 71.96 73.21 126.09 -30.12%
EPS 39.63 35.84 35.86 37.65 21.13 24.48 43.23 -5.63%
DPS 30.65 20.00 23.00 23.04 26.72 26.58 40.00 -16.27%
NAPS 4.42 4.45 4.40 4.36 4.25 4.22 6.38 -21.72%
Adjusted Per Share Value based on latest NOSH - 83,690
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 69.11 67.20 62.96 63.59 65.81 67.29 77.13 -7.06%
EPS 37.17 33.29 33.15 34.48 19.33 22.50 26.45 25.48%
DPS 28.75 18.43 21.11 21.11 24.44 24.44 24.35 11.72%
NAPS 4.1459 4.1329 4.0674 3.9939 3.8869 3.879 3.9028 4.11%
Price Multiplier on Financial Quarter End Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 -
Price 4.64 4.52 4.52 4.66 4.10 4.26 6.60 -
P/RPS 6.30 6.25 6.64 6.71 5.70 5.82 5.23 13.22%
P/EPS 11.71 12.61 12.61 12.38 19.40 17.40 15.27 -16.23%
EY 8.54 7.93 7.93 8.08 5.15 5.75 6.55 19.36%
DY 6.61 4.42 5.09 4.94 6.52 6.24 6.06 5.96%
P/NAPS 1.05 1.02 1.03 1.07 0.96 1.01 1.03 1.29%
Price Multiplier on Announcement Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 25/07/02 26/04/02 25/01/02 26/10/01 26/07/01 26/04/01 15/01/01 -
Price 4.64 4.98 4.68 4.60 4.38 3.90 4.10 -
P/RPS 6.30 6.88 6.87 6.63 6.09 5.33 3.25 55.52%
P/EPS 11.71 13.89 13.05 12.22 20.72 15.93 9.48 15.13%
EY 8.54 7.20 7.66 8.18 4.83 6.28 10.54 -13.09%
DY 6.61 4.02 4.91 5.01 6.10 6.82 9.76 -22.89%
P/NAPS 1.05 1.12 1.06 1.06 1.03 0.92 0.64 39.14%

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