[CHINTEK] YoY Annualized Quarter Result on 29-Feb-2004 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- -11.13%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 73,302 71,292 99,282 91,292 85,114 62,722 56,118 4.55%
PBT 38,152 29,646 59,442 54,608 47,632 27,366 28,684 4.86%
Tax -10,048 -8,046 -16,492 -15,162 -14,000 -8,574 -7,710 4.51%
NP 28,104 21,600 42,950 39,446 33,632 18,792 20,974 4.99%
-
NP to SH 28,104 21,600 42,950 39,446 33,632 18,792 20,974 4.99%
-
Tax Rate 26.34% 27.14% 27.74% 27.77% 29.39% 31.33% 26.88% -
Total Cost 45,198 49,692 56,332 51,846 51,482 43,930 35,144 4.28%
-
Net Worth 446,776 438,207 430,942 415,364 394,070 373,323 351,231 4.08%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - 27,046 23,224 19,308 15,100 19,975 -
Div Payout % - - 62.97% 58.88% 57.41% 80.36% 95.24% -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 446,776 438,207 430,942 415,364 394,070 373,323 351,231 4.08%
NOSH 91,365 91,293 90,155 89,325 87,766 83,892 83,230 1.56%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 38.34% 30.30% 43.26% 43.21% 39.51% 29.96% 37.37% -
ROE 6.29% 4.93% 9.97% 9.50% 8.53% 5.03% 5.97% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 80.23 78.09 110.12 102.20 96.98 74.76 67.43 2.93%
EPS 30.76 23.66 47.64 44.16 38.32 22.40 25.20 3.37%
DPS 0.00 0.00 30.00 26.00 22.00 18.00 24.00 -
NAPS 4.89 4.80 4.78 4.65 4.49 4.45 4.22 2.48%
Adjusted Per Share Value based on latest NOSH - 89,389
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 80.23 78.03 108.67 99.92 93.16 68.65 61.42 4.55%
EPS 30.76 23.64 47.01 43.18 36.81 20.57 22.96 4.99%
DPS 0.00 0.00 29.60 25.42 21.13 16.53 21.86 -
NAPS 4.8901 4.7963 4.7168 4.5463 4.3132 4.0862 3.8443 4.08%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 5.70 5.05 4.86 5.55 4.84 4.52 4.26 -
P/RPS 7.10 6.47 4.41 5.43 4.99 6.05 6.32 1.95%
P/EPS 18.53 21.34 10.20 12.57 12.63 20.18 16.90 1.54%
EY 5.40 4.69 9.80 7.96 7.92 4.96 5.92 -1.51%
DY 0.00 0.00 6.17 4.68 4.55 3.98 5.63 -
P/NAPS 1.17 1.05 1.02 1.19 1.08 1.02 1.01 2.48%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 10/04/06 27/04/05 26/04/04 28/04/03 26/04/02 26/04/01 -
Price 6.10 5.05 4.90 5.65 4.60 4.98 3.90 -
P/RPS 7.60 6.47 4.45 5.53 4.74 6.66 5.78 4.66%
P/EPS 19.83 21.34 10.29 12.79 12.00 22.23 15.48 4.21%
EY 5.04 4.69 9.72 7.82 8.33 4.50 6.46 -4.05%
DY 0.00 0.00 6.12 4.60 4.78 3.61 6.15 -
P/NAPS 1.25 1.05 1.03 1.22 1.02 1.12 0.92 5.23%

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