[CHINTEK] QoQ TTM 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- 11.66%
YoY- 92.32%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 81,625 77,916 70,429 63,145 61,400 57,519 58,098 25.51%
PBT 47,902 44,296 37,769 41,796 37,219 36,497 37,878 16.99%
Tax -12,886 -11,903 -10,173 -7,835 -6,804 -6,213 -6,372 60.12%
NP 35,016 32,393 27,596 33,961 30,415 30,284 31,506 7.31%
-
NP to SH 35,016 32,393 27,596 33,961 30,415 30,284 31,506 7.31%
-
Tax Rate 26.90% 26.87% 26.93% 18.75% 18.28% 17.02% 16.82% -
Total Cost 46,609 45,523 42,833 29,184 30,985 27,235 26,592 45.52%
-
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 19,037 26,674 17,063 26,269 16,842 19,283 19,283 -0.85%
Div Payout % 54.37% 82.35% 61.83% 77.35% 55.38% 63.68% 61.21% -
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 42.90% 41.57% 39.18% 53.78% 49.54% 52.65% 54.23% -
ROE 8.88% 8.22% 7.14% 8.97% 8.06% 8.15% 8.63% -
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 92.90 89.18 80.91 73.68 72.36 68.11 69.42 21.50%
EPS 39.85 37.07 31.70 39.63 35.84 35.86 37.65 3.86%
DPS 21.67 30.53 19.60 30.65 20.00 23.00 23.04 -4.01%
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 89.34 85.28 77.09 69.11 67.20 62.96 63.59 25.51%
EPS 38.33 35.46 30.20 37.17 33.29 33.15 34.48 7.33%
DPS 20.84 29.20 18.68 28.75 18.43 21.11 21.11 -0.85%
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 5.21 5.45 6.06 6.30 6.25 6.64 6.71 -15.56%
P/EPS 12.15 13.11 15.46 11.71 12.61 12.61 12.38 -1.24%
EY 8.23 7.63 6.47 8.54 7.93 7.93 8.08 1.23%
DY 4.48 6.28 4.00 6.61 4.42 5.09 4.94 -6.32%
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 4.95 5.32 5.81 6.30 6.88 6.87 6.63 -17.74%
P/EPS 11.54 12.79 14.82 11.71 13.89 13.05 12.22 -3.75%
EY 8.66 7.82 6.75 8.54 7.20 7.66 8.18 3.88%
DY 4.71 6.44 4.17 6.61 4.02 4.91 5.01 -4.04%
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