[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2024 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
20-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2025
Quarter
30-Nov-2024 [#1]
Profit Trend
QoQ- 49.08%
YoY- 52.66%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 292,608 264,859 241,452 228,886 252,740 205,674 208,176 25.40%
PBT 164,220 117,462 112,196 107,970 109,468 70,002 67,272 81.00%
Tax -34,004 -30,117 -25,780 -23,716 -24,168 -16,632 -14,396 77.08%
NP 130,216 87,345 86,416 84,254 85,300 53,370 52,876 82.06%
-
NP to SH 130,216 87,345 86,416 84,254 85,300 53,370 52,876 82.06%
-
Tax Rate 20.71% 25.64% 22.98% 21.97% 22.08% 23.76% 21.40% -
Total Cost 162,392 177,514 155,036 144,632 167,440 152,304 155,300 3.01%
-
Net Worth 946,560 906,320 918,198 896,271 881,652 858,812 854,244 7.06%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 54,820 36,545 48,726 21,927 43,854 18,272 24,363 71.46%
Div Payout % 42.10% 41.84% 56.39% 26.03% 51.41% 34.24% 46.08% -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 946,560 906,320 918,198 896,271 881,652 858,812 854,244 7.06%
NOSH 91,366 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 44.50% 32.98% 35.79% 36.81% 33.75% 25.95% 25.40% -
ROE 13.76% 9.64% 9.41% 9.40% 9.68% 6.21% 6.19% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 320.26 289.90 264.28 250.52 276.63 225.12 227.86 25.39%
EPS 142.52 95.60 94.59 92.22 93.36 58.42 57.88 82.04%
DPS 60.00 40.00 53.33 24.00 48.00 20.00 26.67 71.43%
NAPS 10.36 9.92 10.05 9.81 9.65 9.40 9.35 7.05%
Adjusted Per Share Value based on latest NOSH - 91,366
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 320.26 289.89 264.27 250.51 276.62 225.11 227.85 25.40%
EPS 142.52 95.60 94.58 92.22 93.36 58.41 57.87 82.06%
DPS 60.00 40.00 53.33 24.00 48.00 20.00 26.67 71.43%
NAPS 10.36 9.9196 10.0496 9.8096 9.6496 9.3996 9.3496 7.06%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 8.30 7.78 7.50 7.50 7.64 7.67 7.98 -
P/RPS 2.59 2.68 2.84 2.99 2.76 3.41 3.50 -18.14%
P/EPS 5.82 8.14 7.93 8.13 8.18 13.13 13.79 -43.64%
EY 17.17 12.29 12.61 12.30 12.22 7.62 7.25 77.39%
DY 7.23 5.14 7.11 3.20 6.28 2.61 3.34 67.10%
P/NAPS 0.80 0.78 0.75 0.76 0.79 0.82 0.85 -3.95%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 20/01/25 29/10/24 29/07/24 25/04/24 29/01/24 30/10/23 28/07/23 -
Price 8.10 7.68 7.60 7.50 7.45 7.67 7.90 -
P/RPS 2.53 2.65 2.88 2.99 2.69 3.41 3.47 -18.94%
P/EPS 5.68 8.03 8.04 8.13 7.98 13.13 13.65 -44.17%
EY 17.60 12.45 12.45 12.30 12.53 7.62 7.33 79.02%
DY 7.41 5.21 7.02 3.20 6.44 2.61 3.38 68.51%
P/NAPS 0.78 0.77 0.76 0.76 0.77 0.82 0.84 -4.80%

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