[CHINTEK] YoY Annualized Quarter Result on 30-Nov-2004 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

28-Jan-2005

Admission Sponsor

Sponsor

Financial Year

31-Aug-2005

Quarter

30-Nov-2004 [#1]

Profit Trend

QoQ- 22.54%

YoY- -2.33%

Quarter Report

First Quarter 30 November 2004.xls

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Annualized Quarter Result
Revenue	132,832	79,644	75,880	97,444	95,832	93,708	63,760	13.00%
YoY %	66.78%	4.96%	-22.13%	1.68%	2.27%	46.97%	-	-
Horiz. %	208.33%	124.91%	119.01%	152.83%	150.30%	146.97%	100.00%	-
PBT	99,172	42,552	28,452	60,180	60,368	54,936	28,828	22.85%
YoY %	133.06%	49.56%	-52.72%	-0.31%	9.89%	90.56%	-	-
Horiz. %	344.01%	147.61%	98.70%	208.76%	209.41%	190.56%	100.00%	-
Tax	-21,448	-11,828	-9,076	-16,828	-15,980	-16,492	-9,572	14.38%
YoY %	-81.33%	-30.32%	46.07%	-5.31%	3.10%	-72.29%	-	-
Horiz. %	224.07%	123.57%	94.82%	175.80%	166.95%	172.29%	100.00%	-
NP	77,724	30,724	19,376	43,352	44,388	38,444	19,256	26.16%
YoY %	152.97%	58.57%	-55.31%	-2.33%	15.46%	99.65%	-	-
Horiz. %	403.64%	159.56%	100.62%	225.14%	230.52%	199.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,724	30,724	19,376	43,352	44,388	38,444	19,256	26.16%
YoY %	152.97%	58.57%	-55.31%	-2.33%	15.46%	99.65%	-	-
Horiz. %	403.64%	159.56%	100.62%	225.14%	230.52%	199.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.63%	27.80%	31.90%	27.96%	26.47%	30.02%	33.20%	-
YoY %	-22.19%	-12.85%	14.09%	5.63%	-11.83%	-9.58%	-	-
Horiz. %	65.15%	83.73%	96.08%	84.22%	79.73%	90.42%	100.00%	-
Total Cost	55,108	48,920	56,504	54,092	51,444	55,264	44,504	3.62%
YoY %	12.65%	-13.42%	4.46%	5.15%	-6.91%	24.18%	-	-
Horiz. %	123.83%	109.92%	126.96%	121.54%	115.59%	124.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	475,954	448,438	437,875	430,556	417,811	394,051	371,607	4.20%
YoY %	6.14%	2.41%	1.70%	3.05%	6.03%	6.04%	-	-
Horiz. %	128.08%	120.68%	117.83%	115.86%	112.43%	106.04%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Dividend
Div	91,354	54,799	54,734	54,044	46,423	38,443	-	-
YoY %	66.71%	0.12%	1.28%	16.42%	20.76%	0.00%	-	-
Horiz. %	237.63%	142.55%	142.38%	140.58%	120.76%	100.00%	-	-
Div Payout %	117.54%	178.36%	282.49%	124.66%	104.59%	100.00%	-	-
YoY %	-34.10%	-36.86%	126.61%	19.19%	4.59%	0.00%	-	-
Horiz. %	117.54%	178.36%	282.49%	124.66%	104.59%	100.00%	-	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Equity
Net Worth	475,954	448,438	437,875	430,556	417,811	394,051	371,607	4.20%
YoY %	6.14%	2.41%	1.70%	3.05%	6.03%	6.04%	-	-
Horiz. %	128.08%	120.68%	117.83%	115.86%	112.43%	106.04%	100.00%	-
NOSH	91,354	91,331	91,224	90,074	89,275	87,372	84,456	1.31%
YoY %	0.03%	0.12%	1.28%	0.89%	2.18%	3.45%	-	-
Horiz. %	108.17%	108.14%	108.01%	106.65%	105.71%	103.45%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Ratio Analysis
NP Margin	58.51%	38.58%	25.54%	44.49%	46.32%	41.03%	30.20%	-
YoY %	51.66%	51.06%	-42.59%	-3.95%	12.89%	35.86%	-	-
Horiz. %	193.74%	127.75%	84.57%	147.32%	153.38%	135.86%	100.00%	-
ROE	16.33%	6.85%	4.42%	10.07%	10.62%	9.76%	5.18%	-
YoY %	138.39%	54.98%	-56.11%	-5.18%	8.81%	88.42%	-	-
Horiz. %	315.25%	132.24%	85.33%	194.40%	205.02%	188.42%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Per Share
RPS	145.40	87.20	83.18	108.18	107.34	107.25	75.49	11.53%
YoY %	66.74%	4.83%	-23.11%	0.78%	0.08%	42.07%	-	-
Horiz. %	192.61%	115.51%	110.19%	143.30%	142.19%	142.07%	100.00%	-
EPS	85.08	33.64	21.24	48.12	49.72	44.00	22.80	24.52%
YoY %	152.91%	58.38%	-55.86%	-3.22%	13.00%	92.98%	-	-
Horiz. %	373.16%	147.54%	93.16%	211.05%	218.07%	192.98%	100.00%	-
DPS	100.00	60.00	60.00	60.00	52.00	44.00	0.00	-
YoY %	66.67%	0.00%	0.00%	15.38%	18.18%	0.00%	-	-
Horiz. %	227.27%	136.36%	136.36%	136.36%	118.18%	100.00%	-	-
NAPS	5.21	4.91	4.80	4.78	4.68	4.51	4.40	2.85%
YoY %	6.11%	2.29%	0.42%	2.14%	3.77%	2.50%	-	-
Horiz. %	118.41%	111.59%	109.09%	108.64%	106.36%	102.50%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Adjusted Per Share Value based on latest NOSH - 90,074
RPS	145.39	87.17	83.05	106.66	104.89	102.57	69.79	13.00%
YoY %	66.79%	4.96%	-22.14%	1.69%	2.26%	46.97%	-	-
Horiz. %	208.32%	124.90%	119.00%	152.83%	150.29%	146.97%	100.00%	-
EPS	85.07	33.63	21.21	47.45	48.58	42.08	21.08	26.16%
YoY %	152.96%	58.56%	-55.30%	-2.33%	15.45%	99.62%	-	-
Horiz. %	403.56%	159.54%	100.62%	225.09%	230.46%	199.62%	100.00%	-
DPS	99.99	59.98	59.91	59.15	50.81	42.08	0.00	-
YoY %	66.71%	0.12%	1.28%	16.41%	20.75%	0.00%	-	-
Horiz. %	237.62%	142.54%	142.37%	140.57%	120.75%	100.00%	-	-
NAPS	5.2095	4.9083	4.7927	4.7126	4.5731	4.313	4.0674	4.20%
YoY %	6.14%	2.41%	1.70%	3.05%	6.03%	6.04%	-	-
Horiz. %	128.08%	120.67%	117.83%	115.86%	112.43%	106.04%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	30/11/01	-
Price	6.30	5.45	4.98	5.00	5.20	4.86	4.52	-
P/RPS	4.33	6.25	5.99	4.62	4.84	4.53	5.99	-5.26%
YoY %	-30.72%	4.34%	29.65%	-4.55%	6.84%	-24.37%	-	-
Horiz. %	72.29%	104.34%	100.00%	77.13%	80.80%	75.63%	100.00%	-
P/EPS	7.40	16.20	23.45	10.39	10.46	11.05	19.82	-15.13%
YoY %	-54.32%	-30.92%	125.70%	-0.67%	-5.34%	-44.25%	-	-
Horiz. %	37.34%	81.74%	118.31%	52.42%	52.77%	55.75%	100.00%	-
EY	13.50	6.17	4.27	9.63	9.56	9.05	5.04	17.83%
YoY %	118.80%	44.50%	-55.66%	0.73%	5.64%	79.56%	-	-
Horiz. %	267.86%	122.42%	84.72%	191.07%	189.68%	179.56%	100.00%	-
DY	15.87	11.01	12.05	12.00	10.00	9.05	0.00	-
YoY %	44.14%	-8.63%	0.42%	20.00%	10.50%	0.00%	-	-
Horiz. %	175.36%	121.66%	133.15%	132.60%	110.50%	100.00%	-	-
P/NAPS	1.21	1.11	1.04	1.05	1.11	1.08	1.03	2.71%
YoY %	9.01%	6.73%	-0.95%	-5.41%	2.78%	4.85%	-	-
Horiz. %	117.48%	107.77%	100.97%	101.94%	107.77%	104.85%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Announcement Date
Date	31/01/08	26/01/07	26/01/06	28/01/05	30/01/04	27/01/03	25/01/02	-
Price	7.45	5.60	5.05	5.00	5.25	4.74	4.68	-
P/RPS	5.12	6.42	6.07	4.62	4.89	4.42	6.20	-3.13%
YoY %	-20.25%	5.77%	31.39%	-5.52%	10.63%	-28.71%	-	-
Horiz. %	82.58%	103.55%	97.90%	74.52%	78.87%	71.29%	100.00%	-
P/EPS	8.76	16.65	23.78	10.39	10.56	10.77	20.53	-13.22%
YoY %	-47.39%	-29.98%	128.87%	-1.61%	-1.95%	-47.54%	-	-
Horiz. %	42.67%	81.10%	115.83%	50.61%	51.44%	52.46%	100.00%	-
EY	11.42	6.01	4.21	9.63	9.47	9.28	4.87	15.25%
YoY %	90.02%	42.76%	-56.28%	1.69%	2.05%	90.55%	-	-
Horiz. %	234.50%	123.41%	86.45%	197.74%	194.46%	190.55%	100.00%	-
DY	13.42	10.71	11.88	12.00	9.90	9.28	0.00	-
YoY %	25.30%	-9.85%	-1.00%	21.21%	6.68%	0.00%	-	-
Horiz. %	144.61%	115.41%	128.02%	129.31%	106.68%	100.00%	-	-
P/NAPS	1.43	1.14	1.05	1.05	1.12	1.05	1.06	5.11%
YoY %	25.44%	8.57%	0.00%	-6.25%	6.67%	-0.94%	-	-
Horiz. %	134.91%	107.55%	99.06%	99.06%	105.66%	99.06%	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