[CHINTEK] YoY Cumulative Quarter Result on 31-May-2003 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 77.56%
YoY- 92.03%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 59,485 74,094 69,047 71,498 49,377 44,330 63,008 -0.95%
PBT 25,542 40,533 38,919 42,027 22,374 18,456 30,960 -3.15%
Tax -7,496 -11,497 -10,894 -12,168 -6,825 -5,362 -7,736 -0.52%
NP 18,046 29,036 28,025 29,859 15,549 13,094 23,224 -4.11%
-
NP to SH 18,046 29,036 28,025 29,859 15,549 13,094 23,224 -4.11%
-
Tax Rate 29.35% 28.36% 27.99% 28.95% 30.50% 29.05% 24.99% -
Total Cost 41,439 45,058 41,022 41,639 33,828 31,236 39,784 0.68%
-
Net Worth 435,404 433,103 423,837 406,968 374,327 354,907 352,536 3.57%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 27,383 29,775 27,719 22,853 16,937 10,020 - -
Div Payout % 151.75% 102.55% 98.91% 76.54% 108.93% 76.53% - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 435,404 433,103 423,837 406,968 374,327 354,907 352,536 3.57%
NOSH 91,279 90,229 89,417 87,898 84,689 83,507 55,693 8.57%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 30.34% 39.19% 40.59% 41.76% 31.49% 29.54% 36.86% -
ROE 4.14% 6.70% 6.61% 7.34% 4.15% 3.69% 6.59% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 65.17 82.12 77.22 81.34 58.30 53.08 113.13 -8.77%
EPS 19.77 32.18 31.34 33.97 18.36 15.68 41.70 -11.69%
DPS 30.00 33.00 31.00 26.00 20.00 12.00 0.00 -
NAPS 4.77 4.80 4.74 4.63 4.42 4.25 6.33 -4.60%
Adjusted Per Share Value based on latest NOSH - 88,187
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 65.11 81.10 75.57 78.26 54.04 48.52 68.96 -0.95%
EPS 19.75 31.78 30.67 32.68 17.02 14.33 25.42 -4.11%
DPS 29.97 32.59 30.34 25.01 18.54 10.97 0.00 -
NAPS 4.7657 4.7405 4.6391 4.4544 4.0971 3.8846 3.8586 3.57%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 5.30 4.82 5.40 4.68 4.64 4.10 7.20 -
P/RPS 8.13 5.87 6.99 5.75 7.96 7.72 6.36 4.17%
P/EPS 26.81 14.98 17.23 13.78 25.27 26.15 17.27 7.60%
EY 3.73 6.68 5.80 7.26 3.96 3.82 5.79 -7.06%
DY 5.66 6.85 5.74 5.56 4.31 2.93 0.00 -
P/NAPS 1.11 1.00 1.14 1.01 1.05 0.96 1.14 -0.44%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 27/07/06 28/07/05 30/07/04 29/07/03 25/07/02 26/07/01 27/07/00 -
Price 5.30 5.00 4.98 4.90 4.64 4.38 6.80 -
P/RPS 8.13 6.09 6.45 6.02 7.96 8.25 6.01 5.16%
P/EPS 26.81 15.54 15.89 14.42 25.27 27.93 16.31 8.63%
EY 3.73 6.44 6.29 6.93 3.96 3.58 6.13 -7.94%
DY 5.66 6.60 6.22 5.31 4.31 2.74 0.00 -
P/NAPS 1.11 1.04 1.05 1.06 1.05 1.03 1.07 0.61%

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