[CHINTEK] YoY 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- -3.71%
YoY- -36.35%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 26,479 23,839 24,453 23,401 28,941 18,016 16,271 8.45%
PBT 15,426 10,719 10,812 11,615 18,211 8,691 4,114 24.62%
Tax -3,855 -3,473 -3,251 -3,313 -5,168 -2,538 -1,507 16.93%
NP 11,571 7,246 7,561 8,302 13,043 6,153 2,607 28.18%
-
NP to SH 11,571 7,246 7,561 8,302 13,043 6,153 2,607 28.18%
-
Tax Rate 24.99% 32.40% 30.07% 28.52% 28.38% 29.20% 36.63% -
Total Cost 14,908 16,593 16,892 15,099 15,898 11,863 13,664 1.46%
-
Net Worth 456,990 435,856 433,605 424,410 408,310 378,778 355,120 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 20,107 13,706 16,260 16,116 13,228 9,426 - -
Div Payout % 173.78% 189.16% 215.05% 194.13% 101.42% 153.20% - -
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 456,990 435,856 433,605 424,410 408,310 378,778 355,120 4.29%
NOSH 91,398 91,374 90,334 89,538 88,187 85,696 83,557 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 43.70% 30.40% 30.92% 35.48% 45.07% 34.15% 16.02% -
ROE 2.53% 1.66% 1.74% 1.96% 3.19% 1.62% 0.73% -
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 28.97 26.09 27.07 26.14 32.82 21.02 19.47 6.84%
EPS 12.66 7.93 8.37 9.27 14.79 7.18 3.12 26.27%
DPS 22.00 15.00 18.00 18.00 15.00 11.00 0.00 -
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 28.98 26.09 26.76 25.61 31.68 19.72 17.81 8.44%
EPS 12.66 7.93 8.28 9.09 14.28 6.73 2.85 28.19%
DPS 22.01 15.00 17.80 17.64 14.48 10.32 0.00 -
NAPS 5.0019 4.7706 4.746 4.6453 4.4691 4.1459 3.8869 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 20.71 20.31 17.81 20.66 14.26 22.07 21.06 -0.27%
P/EPS 47.39 66.83 57.59 58.24 31.64 64.62 131.41 -15.62%
EY 2.11 1.50 1.74 1.72 3.16 1.55 0.76 18.54%
DY 3.67 2.83 3.73 3.33 3.21 2.37 0.00 -
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 20.37 20.31 18.47 19.05 14.93 22.07 22.49 -1.63%
P/EPS 46.60 66.83 59.74 53.71 33.13 64.62 140.38 -16.78%
EY 2.15 1.50 1.67 1.86 3.02 1.55 0.71 20.27%
DY 3.73 2.83 3.60 3.61 3.06 2.37 0.00 -
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