[CHINTEK] QoQ Annualized Quarter Result on 31-May-2021 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- 18.43%
YoY- 131.39%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 226,642 232,812 182,718 174,622 163,672 181,624 129,813 45.14%
PBT 138,474 138,608 87,726 84,841 73,080 80,156 47,241 105.22%
Tax -31,210 -28,676 -19,651 -16,126 -15,060 -17,072 -11,254 97.75%
NP 107,264 109,932 68,075 68,714 58,020 63,084 35,987 107.52%
-
NP to SH 107,264 109,932 68,075 68,714 58,020 63,084 35,987 107.52%
-
Tax Rate 22.54% 20.69% 22.40% 19.01% 20.61% 21.30% 23.82% -
Total Cost 119,378 122,880 114,643 105,908 105,652 118,540 93,826 17.46%
-
Net Worth 781,153 758,312 730,904 735,472 708,063 703,495 679,740 9.74%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div 23,754 47,508 27,408 36,545 20,099 40,199 14,618 38.34%
Div Payout % 22.15% 43.22% 40.26% 53.18% 34.64% 63.72% 40.62% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 781,153 758,312 730,904 735,472 708,063 703,495 679,740 9.74%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 47.33% 47.22% 37.26% 39.35% 35.45% 34.73% 27.72% -
ROE 13.73% 14.50% 9.31% 9.34% 8.19% 8.97% 5.29% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 248.07 254.82 199.99 191.13 179.14 198.79 142.08 45.14%
EPS 117.40 120.32 74.51 75.21 63.50 69.04 39.39 107.51%
DPS 26.00 52.00 30.00 40.00 22.00 44.00 16.00 38.34%
NAPS 8.55 8.30 8.00 8.05 7.75 7.70 7.44 9.74%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 248.07 254.82 199.99 191.13 179.14 198.79 142.08 45.14%
EPS 117.40 120.32 74.51 75.21 63.50 69.04 39.39 107.51%
DPS 26.00 52.00 30.00 40.00 22.00 44.00 16.00 38.34%
NAPS 8.55 8.30 8.00 8.05 7.75 7.70 7.44 9.74%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 8.46 7.11 7.08 6.71 6.80 6.82 5.90 -
P/RPS 3.41 2.79 3.54 3.51 3.80 3.43 4.15 -12.30%
P/EPS 7.21 5.91 9.50 8.92 10.71 9.88 14.98 -38.66%
EY 13.88 16.92 10.52 11.21 9.34 10.12 6.68 63.05%
DY 3.07 7.31 4.24 5.96 3.24 6.45 2.71 8.69%
P/NAPS 0.99 0.86 0.89 0.83 0.88 0.89 0.79 16.28%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/04/22 27/01/22 28/10/21 30/07/21 28/04/21 26/01/21 30/10/20 -
Price 8.75 6.90 7.68 6.60 6.89 6.87 5.96 -
P/RPS 3.53 2.71 3.84 3.45 3.85 3.46 4.19 -10.82%
P/EPS 7.45 5.73 10.31 8.78 10.85 9.95 15.13 -37.72%
EY 13.42 17.44 9.70 11.40 9.22 10.05 6.61 60.54%
DY 2.97 7.54 3.91 6.06 3.19 6.40 2.68 7.10%
P/NAPS 1.02 0.83 0.96 0.82 0.89 0.89 0.80 17.63%

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