[CHINTEK] QoQ Annualized Quarter Result on 28-Feb-2022 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
28-Feb-2022 [#2]
Profit Trend
QoQ- -2.43%
YoY- 84.87%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 251,824 260,293 262,189 226,642 232,812 182,718 174,622 27.61%
PBT 125,168 139,881 143,261 138,474 138,608 87,726 84,841 29.56%
Tax -23,988 -32,365 -31,358 -31,210 -28,676 -19,651 -16,126 30.27%
NP 101,180 107,516 111,902 107,264 109,932 68,075 68,714 29.39%
-
NP to SH 101,180 107,516 111,902 107,264 109,932 68,075 68,714 29.39%
-
Tax Rate 19.16% 23.14% 21.89% 22.54% 20.69% 22.40% 19.01% -
Total Cost 150,644 152,777 150,286 119,378 122,880 114,643 105,908 26.45%
-
Net Worth 835,057 809,476 816,785 781,153 758,312 730,904 735,472 8.82%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div 36,545 38,372 51,163 23,754 47,508 27,408 36,545 0.00%
Div Payout % 36.12% 35.69% 45.72% 22.15% 43.22% 40.26% 53.18% -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 835,057 809,476 816,785 781,153 758,312 730,904 735,472 8.82%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 40.18% 41.31% 42.68% 47.33% 47.22% 37.26% 39.35% -
ROE 12.12% 13.28% 13.70% 13.73% 14.50% 9.31% 9.34% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 275.63 284.90 286.98 248.07 254.82 199.99 191.13 27.61%
EPS 110.76 117.68 122.48 117.40 120.32 74.51 75.21 29.41%
DPS 40.00 42.00 56.00 26.00 52.00 30.00 40.00 0.00%
NAPS 9.14 8.86 8.94 8.55 8.30 8.00 8.05 8.82%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 275.63 284.90 286.98 248.07 254.82 199.99 191.13 27.61%
EPS 110.76 117.68 122.48 117.40 120.32 74.51 75.21 29.41%
DPS 40.00 42.00 56.00 26.00 52.00 30.00 40.00 0.00%
NAPS 9.14 8.86 8.94 8.55 8.30 8.00 8.05 8.82%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 8.53 8.44 9.18 8.46 7.11 7.08 6.71 -
P/RPS 3.09 2.96 3.20 3.41 2.79 3.54 3.51 -8.13%
P/EPS 7.70 7.17 7.50 7.21 5.91 9.50 8.92 -9.33%
EY 12.98 13.94 13.34 13.88 16.92 10.52 11.21 10.25%
DY 4.69 4.98 6.10 3.07 7.31 4.24 5.96 -14.75%
P/NAPS 0.93 0.95 1.03 0.99 0.86 0.89 0.83 7.87%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/01/23 28/10/22 28/07/22 28/04/22 27/01/22 28/10/21 30/07/21 -
Price 8.22 8.59 9.15 8.75 6.90 7.68 6.60 -
P/RPS 2.98 3.02 3.19 3.53 2.71 3.84 3.45 -9.29%
P/EPS 7.42 7.30 7.47 7.45 5.73 10.31 8.78 -10.60%
EY 13.47 13.70 13.39 13.42 17.44 9.70 11.40 11.75%
DY 4.87 4.89 6.12 2.97 7.54 3.91 6.06 -13.55%
P/NAPS 0.90 0.97 1.02 1.02 0.83 0.96 0.82 6.39%

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