[CHINTEK] YoY Cumulative Quarter Result on 30-Nov-2003 [#1]

Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -74.72%
YoY- 15.46%
View:
Show?
Cumulative Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 19,911 18,970 24,361 23,958 23,427 15,940 16,519 3.16%
PBT 10,638 7,113 15,045 15,092 13,734 7,207 8,588 3.63%
Tax -2,957 -2,269 -4,207 -3,995 -4,123 -2,393 -2,552 2.48%
NP 7,681 4,844 10,838 11,097 9,611 4,814 6,036 4.09%
-
NP to SH 7,681 4,844 10,838 11,097 9,611 4,814 6,036 4.09%
-
Tax Rate 27.80% 31.90% 27.96% 26.47% 30.02% 33.20% 29.72% -
Total Cost 12,230 14,126 13,523 12,861 13,816 11,126 10,483 2.60%
-
Net Worth 448,438 437,875 430,556 417,811 394,051 371,607 356,571 3.89%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div 13,699 13,683 13,511 11,605 9,610 - - -
Div Payout % 178.36% 282.49% 124.66% 104.59% 100.00% - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 448,438 437,875 430,556 417,811 394,051 371,607 356,571 3.89%
NOSH 91,331 91,224 90,074 89,275 87,372 84,456 55,888 8.52%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 38.58% 25.54% 44.49% 46.32% 41.03% 30.20% 36.54% -
ROE 1.71% 1.11% 2.52% 2.66% 2.44% 1.30% 1.69% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 21.80 20.79 27.05 26.84 26.81 18.87 29.56 -4.94%
EPS 8.41 5.31 12.03 12.43 11.00 5.70 10.80 -4.08%
DPS 15.00 15.00 15.00 13.00 11.00 0.00 0.00 -
NAPS 4.91 4.80 4.78 4.68 4.51 4.40 6.38 -4.26%
Adjusted Per Share Value based on latest NOSH - 89,275
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 21.79 20.76 26.66 26.22 25.64 17.45 18.08 3.15%
EPS 8.41 5.30 11.86 12.15 10.52 5.27 6.61 4.09%
DPS 14.99 14.98 14.79 12.70 10.52 0.00 0.00 -
NAPS 4.9083 4.7927 4.7126 4.5731 4.313 4.0674 3.9028 3.89%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 5.45 4.98 5.00 5.20 4.86 4.52 6.60 -
P/RPS 25.00 23.95 18.49 19.38 18.13 23.95 22.33 1.89%
P/EPS 64.80 93.79 41.55 41.83 44.18 79.30 61.11 0.98%
EY 1.54 1.07 2.41 2.39 2.26 1.26 1.64 -1.04%
DY 2.75 3.01 3.00 2.50 2.26 0.00 0.00 -
P/NAPS 1.11 1.04 1.05 1.11 1.08 1.03 1.03 1.25%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 26/01/07 26/01/06 28/01/05 30/01/04 27/01/03 25/01/02 15/01/01 -
Price 5.60 5.05 5.00 5.25 4.74 4.68 4.10 -
P/RPS 25.69 24.28 18.49 19.56 17.68 24.80 13.87 10.81%
P/EPS 66.59 95.10 41.55 42.24 43.09 82.11 37.96 9.81%
EY 1.50 1.05 2.41 2.37 2.32 1.22 2.63 -8.93%
DY 2.68 2.97 3.00 2.48 2.32 0.00 0.00 -
P/NAPS 1.14 1.05 1.05 1.12 1.05 1.06 0.64 10.09%

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