[CHINTEK] YoY Cumulative Quarter Result on 31-May-2004 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 42.09%
YoY- -6.14%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 63,130 59,485 74,094 69,047 71,498 49,377 44,330 6.06%
PBT 34,502 25,542 40,533 38,919 42,027 22,374 18,456 10.98%
Tax -8,879 -7,496 -11,497 -10,894 -12,168 -6,825 -5,362 8.76%
NP 25,623 18,046 29,036 28,025 29,859 15,549 13,094 11.83%
-
NP to SH 25,623 18,046 29,036 28,025 29,859 15,549 13,094 11.83%
-
Tax Rate 25.73% 29.35% 28.36% 27.99% 28.95% 30.50% 29.05% -
Total Cost 37,507 41,439 45,058 41,022 41,639 33,828 31,236 3.09%
-
Net Worth 456,737 435,404 433,103 423,837 406,968 374,327 354,907 4.29%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 33,798 27,383 29,775 27,719 22,853 16,937 10,020 22.45%
Div Payout % 131.91% 151.75% 102.55% 98.91% 76.54% 108.93% 76.53% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 456,737 435,404 433,103 423,837 406,968 374,327 354,907 4.29%
NOSH 91,347 91,279 90,229 89,417 87,898 84,689 83,507 1.50%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 40.59% 30.34% 39.19% 40.59% 41.76% 31.49% 29.54% -
ROE 5.61% 4.14% 6.70% 6.61% 7.34% 4.15% 3.69% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 69.11 65.17 82.12 77.22 81.34 58.30 53.08 4.49%
EPS 28.05 19.77 32.18 31.34 33.97 18.36 15.68 10.17%
DPS 37.00 30.00 33.00 31.00 26.00 20.00 12.00 20.63%
NAPS 5.00 4.77 4.80 4.74 4.63 4.42 4.25 2.74%
Adjusted Per Share Value based on latest NOSH - 89,538
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 69.10 65.11 81.10 75.57 78.26 54.04 48.52 6.06%
EPS 28.05 19.75 31.78 30.67 32.68 17.02 14.33 11.83%
DPS 36.99 29.97 32.59 30.34 25.01 18.54 10.97 22.44%
NAPS 4.9992 4.7657 4.7405 4.6391 4.4544 4.0971 3.8846 4.29%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 6.00 5.30 4.82 5.40 4.68 4.64 4.10 -
P/RPS 8.68 8.13 5.87 6.99 5.75 7.96 7.72 1.97%
P/EPS 21.39 26.81 14.98 17.23 13.78 25.27 26.15 -3.29%
EY 4.67 3.73 6.68 5.80 7.26 3.96 3.82 3.40%
DY 6.17 5.66 6.85 5.74 5.56 4.31 2.93 13.20%
P/NAPS 1.20 1.11 1.00 1.14 1.01 1.05 0.96 3.78%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 27/07/07 27/07/06 28/07/05 30/07/04 29/07/03 25/07/02 26/07/01 -
Price 5.90 5.30 5.00 4.98 4.90 4.64 4.38 -
P/RPS 8.54 8.13 6.09 6.45 6.02 7.96 8.25 0.57%
P/EPS 21.03 26.81 15.54 15.89 14.42 25.27 27.93 -4.61%
EY 4.75 3.73 6.44 6.29 6.93 3.96 3.58 4.82%
DY 6.27 5.66 6.60 6.22 5.31 4.31 2.74 14.78%
P/NAPS 1.18 1.11 1.04 1.05 1.06 1.05 1.03 2.29%

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