[CHINTEK] YoY TTM 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- 3.39%
YoY- 40.09%
View:
Show?
TTM Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 84,130 89,578 97,507 102,943 77,916 57,519 70,470 2.99%
PBT 36,260 40,754 50,098 62,680 44,296 36,497 33,633 1.26%
Tax -10,927 -12,091 -14,982 -17,300 -11,903 -6,213 -9,470 2.41%
NP 25,333 28,663 35,116 45,380 32,393 30,284 24,163 0.79%
-
NP to SH 25,333 28,663 35,116 45,380 32,393 30,284 24,163 0.79%
-
Tax Rate 30.14% 29.67% 29.91% 27.60% 26.87% 17.02% 28.16% -
Total Cost 58,797 60,915 62,391 57,563 45,523 27,235 46,307 4.05%
-
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 27,405 29,943 29,628 24,834 26,674 19,283 22,248 3.53%
Div Payout % 108.18% 104.47% 84.37% 54.72% 82.35% 63.68% 92.08% -
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 30.11% 32.00% 36.01% 44.08% 41.57% 52.65% 34.29% -
ROE 5.65% 6.55% 8.16% 10.86% 8.22% 8.15% 6.78% -
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 92.11 98.20 108.25 115.31 89.18 68.11 126.09 -5.09%
EPS 27.74 31.42 38.99 50.83 37.07 35.86 43.23 -7.12%
DPS 30.00 33.00 33.00 28.00 30.53 23.00 40.00 -4.67%
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 92.08 98.05 106.72 112.67 85.28 62.96 77.13 2.99%
EPS 27.73 31.37 38.44 49.67 35.46 33.15 26.45 0.79%
DPS 30.00 32.77 32.43 27.18 29.20 21.11 24.35 3.53%
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 5.92 5.07 4.62 4.51 5.45 6.64 5.23 2.08%
P/EPS 19.65 15.85 12.83 10.23 13.11 12.61 15.27 4.29%
EY 5.09 6.31 7.80 9.78 7.63 7.93 6.55 -4.11%
DY 5.50 6.63 6.60 5.38 6.28 5.09 6.06 -1.60%
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 6.08 5.14 4.62 4.55 5.32 6.87 3.25 10.99%
P/EPS 20.19 16.07 12.83 10.33 12.79 13.05 9.48 13.42%
EY 4.95 6.22 7.80 9.68 7.82 7.66 10.54 -11.83%
DY 5.36 6.53 6.60 5.33 6.44 4.91 9.76 -9.50%
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