[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2021 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- -8.03%
YoY- 161.8%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 232,812 182,718 174,622 163,672 181,624 129,813 120,877 54.73%
PBT 138,608 87,726 84,841 73,080 80,156 47,241 39,354 131.31%
Tax -28,676 -19,651 -16,126 -15,060 -17,072 -11,254 -9,658 106.44%
NP 109,932 68,075 68,714 58,020 63,084 35,987 29,696 139.11%
-
NP to SH 109,932 68,075 68,714 58,020 63,084 35,987 29,696 139.11%
-
Tax Rate 20.69% 22.40% 19.01% 20.61% 21.30% 23.82% 24.54% -
Total Cost 122,880 114,643 105,908 105,652 118,540 93,826 91,181 21.98%
-
Net Worth 758,312 730,904 735,472 708,063 703,495 679,740 682,481 7.26%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 47,508 27,408 36,545 20,099 40,199 14,618 19,490 81.02%
Div Payout % 43.22% 40.26% 53.18% 34.64% 63.72% 40.62% 65.63% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 758,312 730,904 735,472 708,063 703,495 679,740 682,481 7.26%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 47.22% 37.26% 39.35% 35.45% 34.73% 27.72% 24.57% -
ROE 14.50% 9.31% 9.34% 8.19% 8.97% 5.29% 4.35% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 254.82 199.99 191.13 179.14 198.79 142.08 132.30 54.74%
EPS 120.32 74.51 75.21 63.50 69.04 39.39 32.51 139.07%
DPS 52.00 30.00 40.00 22.00 44.00 16.00 21.33 81.03%
NAPS 8.30 8.00 8.05 7.75 7.70 7.44 7.47 7.26%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 254.82 199.99 191.13 179.14 198.79 142.08 132.30 54.74%
EPS 120.32 74.51 75.21 63.50 69.04 39.39 32.51 139.07%
DPS 52.00 30.00 40.00 22.00 44.00 16.00 21.33 81.03%
NAPS 8.30 8.00 8.05 7.75 7.70 7.44 7.47 7.26%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 7.11 7.08 6.71 6.80 6.82 5.90 5.90 -
P/RPS 2.79 3.54 3.51 3.80 3.43 4.15 4.46 -26.83%
P/EPS 5.91 9.50 8.92 10.71 9.88 14.98 18.15 -52.63%
EY 16.92 10.52 11.21 9.34 10.12 6.68 5.51 111.12%
DY 7.31 4.24 5.96 3.24 6.45 2.71 3.62 59.69%
P/NAPS 0.86 0.89 0.83 0.88 0.89 0.79 0.79 5.81%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 27/01/22 28/10/21 30/07/21 28/04/21 26/01/21 30/10/20 28/07/20 -
Price 6.90 7.68 6.60 6.89 6.87 5.96 5.85 -
P/RPS 2.71 3.84 3.45 3.85 3.46 4.19 4.42 -27.80%
P/EPS 5.73 10.31 8.78 10.85 9.95 15.13 18.00 -53.34%
EY 17.44 9.70 11.40 9.22 10.05 6.61 5.56 114.13%
DY 7.54 3.91 6.06 3.19 6.40 2.68 3.65 62.12%
P/NAPS 0.83 0.96 0.82 0.89 0.89 0.80 0.78 4.22%

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