[CHINTEK] YoY Cumulative 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- -69.37%
YoY- -2.33%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 33,208 19,911 18,970 24,361 23,958 23,427 15,940 13.00%
PBT 24,793 10,638 7,113 15,045 15,092 13,734 7,207 22.85%
Tax -5,362 -2,957 -2,269 -4,207 -3,995 -4,123 -2,393 14.38%
NP 19,431 7,681 4,844 10,838 11,097 9,611 4,814 26.16%
-
NP to SH 19,431 7,681 4,844 10,838 11,097 9,611 4,814 26.16%
-
Tax Rate 21.63% 27.80% 31.90% 27.96% 26.47% 30.02% 33.20% -
Total Cost 13,777 12,230 14,126 13,523 12,861 13,816 11,126 3.62%
-
Net Worth 475,954 448,438 437,875 430,556 417,811 394,051 371,607 4.20%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div 22,838 13,699 13,683 13,511 11,605 9,610 - -
Div Payout % 117.54% 178.36% 282.49% 124.66% 104.59% 100.00% - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 475,954 448,438 437,875 430,556 417,811 394,051 371,607 4.20%
NOSH 91,354 91,331 91,224 90,074 89,275 87,372 84,456 1.31%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 58.51% 38.58% 25.54% 44.49% 46.32% 41.03% 30.20% -
ROE 4.08% 1.71% 1.11% 2.52% 2.66% 2.44% 1.30% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 36.35 21.80 20.79 27.05 26.84 26.81 18.87 11.54%
EPS 21.27 8.41 5.31 12.03 12.43 11.00 5.70 24.52%
DPS 25.00 15.00 15.00 15.00 13.00 11.00 0.00 -
NAPS 5.21 4.91 4.80 4.78 4.68 4.51 4.40 2.85%
Adjusted Per Share Value based on latest NOSH - 90,074
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 36.35 21.79 20.76 26.66 26.22 25.64 17.45 13.00%
EPS 21.27 8.41 5.30 11.86 12.15 10.52 5.27 26.16%
DPS 25.00 14.99 14.98 14.79 12.70 10.52 0.00 -
NAPS 5.2095 4.9083 4.7927 4.7126 4.5731 4.313 4.0674 4.20%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
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 17.33 25.00 23.95 18.49 19.38 18.13 23.95 -5.24%
P/EPS 29.62 64.80 93.79 41.55 41.83 44.18 79.30 -15.13%
EY 3.38 1.54 1.07 2.41 2.39 2.26 1.26 17.86%
DY 3.97 2.75 3.01 3.00 2.50 2.26 0.00 -
P/NAPS 1.21 1.11 1.04 1.05 1.11 1.08 1.03 2.71%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
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 20.49 25.69 24.28 18.49 19.56 17.68 24.80 -3.13%
P/EPS 35.03 66.59 95.10 41.55 42.24 43.09 82.11 -13.23%
EY 2.86 1.50 1.05 2.41 2.37 2.32 1.22 15.24%
DY 3.36 2.68 2.97 3.00 2.48 2.32 0.00 -
P/NAPS 1.43 1.14 1.05 1.05 1.12 1.05 1.06 5.11%

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