[CHINTEK] YoY Cumulative 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- 77.73%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 36,651 35,646 49,641 45,646 42,557 31,361 28,059 4.55%
PBT 19,076 14,823 29,721 27,304 23,816 13,683 14,342 4.86%
Tax -5,024 -4,023 -8,246 -7,581 -7,000 -4,287 -3,855 4.51%
NP 14,052 10,800 21,475 19,723 16,816 9,396 10,487 4.99%
-
NP to SH 14,052 10,800 21,475 19,723 16,816 9,396 10,487 4.99%
-
Tax Rate 26.34% 27.14% 27.74% 27.77% 29.39% 31.33% 26.88% -
Total Cost 22,599 24,846 28,166 25,923 25,741 21,965 17,572 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 - - 13,523 11,612 9,654 7,550 9,987 -
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 3.15% 2.46% 4.98% 4.75% 4.27% 2.52% 2.99% -
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 40.11 39.05 55.06 51.10 48.49 37.38 33.71 2.93%
EPS 15.38 11.83 23.82 22.08 19.16 11.20 12.60 3.37%
DPS 0.00 0.00 15.00 13.00 11.00 9.00 12.00 -
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 40.12 39.02 54.33 49.96 46.58 34.33 30.71 4.55%
EPS 15.38 11.82 23.51 21.59 18.41 10.28 11.48 4.99%
DPS 0.00 0.00 14.80 12.71 10.57 8.26 10.93 -
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 14.21 12.93 8.83 10.86 9.98 12.09 12.64 1.96%
P/EPS 37.06 42.69 20.40 25.14 25.26 40.36 33.81 1.54%
EY 2.70 2.34 4.90 3.98 3.96 2.48 2.96 -1.51%
DY 0.00 0.00 3.09 2.34 2.27 1.99 2.82 -
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 15.21 12.93 8.90 11.06 9.49 13.32 11.57 4.66%
P/EPS 39.66 42.69 20.57 25.59 24.01 44.46 30.95 4.21%
EY 2.52 2.34 4.86 3.91 4.17 2.25 3.23 -4.05%
DY 0.00 0.00 3.06 2.30 2.39 1.81 3.08 -
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