[CHINTEK] QoQ Annualized Quarter Result on 31-May-2019 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
31-May-2019 [#3]
Profit Trend
QoQ- -4.24%
YoY- -57.68%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 113,932 132,948 122,120 122,753 117,170 116,588 149,924 -16.73%
PBT 29,110 39,752 42,221 45,457 47,382 51,412 83,709 -50.58%
Tax -6,948 -8,508 -10,118 -11,352 -11,766 -12,840 -11,559 -28.79%
NP 22,162 31,244 32,103 34,105 35,616 38,572 72,150 -54.50%
-
NP to SH 22,162 31,244 32,103 34,105 35,616 38,572 72,150 -54.50%
-
Tax Rate 23.87% 21.40% 23.96% 24.97% 24.83% 24.97% 13.81% -
Total Cost 91,770 101,704 90,017 88,648 81,554 78,016 77,774 11.67%
-
Net Worth 676,086 682,481 672,431 669,690 666,036 660,554 695,272 -1.84%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div 14,618 29,236 18,272 24,363 18,272 36,545 27,408 -34.25%
Div Payout % 65.96% 93.57% 56.92% 71.44% 51.30% 94.75% 37.99% -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 676,086 682,481 672,431 669,690 666,036 660,554 695,272 -1.84%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 19.45% 23.50% 26.29% 27.78% 30.40% 33.08% 48.12% -
ROE 3.28% 4.58% 4.77% 5.09% 5.35% 5.84% 10.38% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 124.70 145.52 133.66 134.36 128.25 127.61 164.10 -16.74%
EPS 24.26 34.20 35.14 37.33 38.98 42.20 78.97 -54.50%
DPS 16.00 32.00 20.00 26.67 20.00 40.00 30.00 -34.25%
NAPS 7.40 7.47 7.36 7.33 7.29 7.23 7.61 -1.84%
Adjusted Per Share Value based on latest NOSH - 91,363
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 124.70 145.52 133.66 134.36 128.25 127.61 164.10 -16.74%
EPS 24.26 34.20 35.14 37.33 38.98 42.20 78.97 -54.50%
DPS 16.00 32.00 20.00 26.67 20.00 40.00 30.00 -34.25%
NAPS 7.40 7.47 7.36 7.33 7.29 7.23 7.61 -1.84%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 6.20 6.50 6.30 6.58 7.00 6.68 7.58 -
P/RPS 4.97 4.47 4.71 4.90 5.46 5.23 4.62 4.99%
P/EPS 25.56 19.01 17.93 17.63 17.96 15.82 9.60 92.21%
EY 3.91 5.26 5.58 5.67 5.57 6.32 10.42 -48.00%
DY 2.58 4.92 3.17 4.05 2.86 5.99 3.96 -24.86%
P/NAPS 0.84 0.87 0.86 0.90 0.96 0.92 1.00 -10.98%
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 19/06/20 20/01/20 31/10/19 31/07/19 29/04/19 29/01/19 30/10/18 -
Price 5.69 6.93 6.31 6.50 6.70 6.67 7.00 -
P/RPS 4.56 4.76 4.72 4.84 5.22 5.23 4.27 4.48%
P/EPS 23.46 20.26 17.96 17.41 17.19 15.80 8.86 91.50%
EY 4.26 4.93 5.57 5.74 5.82 6.33 11.28 -47.78%
DY 2.81 4.62 3.17 4.10 2.99 6.00 4.29 -24.59%
P/NAPS 0.77 0.93 0.86 0.89 0.92 0.92 0.92 -11.19%

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