[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2017 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- -24.23%
YoY- 297.95%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 170,048 148,646 152,782 160,060 169,848 112,140 106,218 36.81%
PBT 72,724 52,590 51,892 60,522 77,200 22,348 19,745 138.30%
Tax -18,368 -12,052 -11,502 -12,840 -14,272 -4,596 -4,078 172.48%
NP 54,356 40,538 40,389 47,682 62,928 17,752 15,666 129.01%
-
NP to SH 54,356 40,538 40,389 47,682 62,928 17,752 15,666 129.01%
-
Tax Rate 25.26% 22.92% 22.17% 21.22% 18.49% 20.57% 20.65% -
Total Cost 115,692 108,108 112,393 112,378 106,920 94,388 90,552 17.72%
-
Net Worth 706,235 696,186 690,704 685,222 677,913 646,850 646,850 6.02%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 36,545 17,358 23,145 16,445 32,890 14,618 19,490 52.00%
Div Payout % 67.23% 42.82% 57.31% 34.49% 52.27% 82.35% 124.41% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 706,235 696,186 690,704 685,222 677,913 646,850 646,850 6.02%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 31.97% 27.27% 26.44% 29.79% 37.05% 15.83% 14.75% -
ROE 7.70% 5.82% 5.85% 6.96% 9.28% 2.74% 2.42% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 186.12 162.70 167.23 175.19 185.90 122.74 116.26 36.80%
EPS 59.48 44.37 44.21 52.18 68.88 19.43 17.15 128.95%
DPS 40.00 19.00 25.33 18.00 36.00 16.00 21.33 52.01%
NAPS 7.73 7.62 7.56 7.50 7.42 7.08 7.08 6.02%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 186.12 162.70 167.23 175.19 185.90 122.74 116.26 36.80%
EPS 59.48 44.37 44.21 52.18 68.88 19.43 17.15 128.95%
DPS 40.00 19.00 25.33 18.00 36.00 16.00 21.33 52.01%
NAPS 7.73 7.62 7.56 7.50 7.42 7.08 7.08 6.02%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 7.60 7.85 8.10 8.02 7.60 7.72 7.51 -
P/RPS 4.08 4.82 4.84 4.58 4.09 6.29 6.46 -26.36%
P/EPS 12.77 17.69 18.32 15.37 11.03 39.73 43.80 -55.99%
EY 7.83 5.65 5.46 6.51 9.06 2.52 2.28 127.45%
DY 5.26 2.42 3.13 2.24 4.74 2.07 2.84 50.75%
P/NAPS 0.98 1.03 1.07 1.07 1.02 1.09 1.06 -5.09%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 29/01/18 30/10/17 26/07/17 28/04/17 23/01/17 27/10/16 28/07/16 -
Price 7.80 7.80 7.78 8.05 7.80 7.85 7.41 -
P/RPS 4.19 4.79 4.65 4.59 4.20 6.40 6.37 -24.34%
P/EPS 13.11 17.58 17.60 15.42 11.32 40.40 43.21 -54.81%
EY 7.63 5.69 5.68 6.48 8.83 2.48 2.31 121.62%
DY 5.13 2.44 3.26 2.24 4.62 2.04 2.88 46.89%
P/NAPS 1.01 1.02 1.03 1.07 1.05 1.11 1.05 -2.55%

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