[CHINTEK] QoQ Cumulative Quarter Result on 28-Feb-2017 [#2]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

28-Apr-2017

Admission Sponsor

Sponsor

Financial Year

31-Aug-2017

Quarter

28-Feb-2017 [#2]

Profit Trend

QoQ- 51.54%

YoY- 297.95%

Quarter Report

2nd Quarter 28.2.2017.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Cumulative Result
Revenue	42,512	148,646	114,587	80,030	42,462	112,140	79,664	-34.18%
YoY %	-71.40%	29.72%	43.18%	88.47%	-62.13%	40.77%	-	-
Horiz. %	53.36%	186.59%	143.84%	100.46%	53.30%	140.77%	100.00%	-
PBT	18,181	52,590	38,919	30,261	19,300	22,348	14,809	14.64%
YoY %	-65.43%	35.13%	28.61%	56.79%	-13.64%	50.91%	-	-
Horiz. %	122.77%	355.12%	262.81%	204.34%	130.33%	150.91%	100.00%	-
Tax	-4,592	-12,052	-8,627	-6,420	-3,568	-4,596	-3,059	31.07%
YoY %	61.90%	-39.70%	-34.38%	-79.93%	22.37%	-50.25%	-	-
Horiz. %	150.11%	393.98%	282.02%	209.87%	116.64%	150.25%	100.00%	-
NP	13,589	40,538	30,292	23,841	15,732	17,752	11,750	10.16%
YoY %	-66.48%	33.82%	27.06%	51.54%	-11.38%	51.08%	-	-
Horiz. %	115.65%	345.00%	257.80%	202.90%	133.89%	151.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,589	40,538	30,292	23,841	15,732	17,752	11,750	10.16%
YoY %	-66.48%	33.82%	27.06%	51.54%	-11.38%	51.08%	-	-
Horiz. %	115.65%	345.00%	257.80%	202.90%	133.89%	151.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.26%	22.92%	22.17%	21.22%	18.49%	20.57%	20.66%	-
YoY %	10.21%	3.38%	4.48%	14.76%	-10.11%	-0.44%	-	-
Horiz. %	122.27%	110.94%	107.31%	102.71%	89.50%	99.56%	100.00%	-
Total Cost	28,923	108,108	84,295	56,189	26,730	94,388	67,914	-43.36%
YoY %	-73.25%	28.25%	50.02%	110.21%	-71.68%	38.98%	-	-
Horiz. %	42.59%	159.18%	124.12%	82.74%	39.36%	138.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	706,235	696,186	690,704	685,222	677,913	646,850	646,850	6.02%
YoY %	1.44%	0.79%	0.80%	1.08%	4.80%	0.00%	-	-
Horiz. %	109.18%	107.63%	106.78%	105.93%	104.80%	100.00%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Dividend
Div	9,136	17,358	17,358	8,222	8,222	14,618	14,618	-26.87%
YoY %	-47.37%	0.00%	111.12%	0.00%	-43.75%	0.00%	-	-
Horiz. %	62.50%	118.74%	118.74%	56.25%	56.25%	100.00%	100.00%	-
Div Payout %	67.23%	42.82%	57.31%	34.49%	52.27%	82.35%	124.41%	-
YoY %	57.01%	-25.28%	66.16%	-34.02%	-36.53%	-33.81%	-	-
Horiz. %	54.04%	34.42%	46.07%	27.72%	42.01%	66.19%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Equity
Net Worth	706,235	696,186	690,704	685,222	677,913	646,850	646,850	6.02%
YoY %	1.44%	0.79%	0.80%	1.08%	4.80%	0.00%	-	-
Horiz. %	109.18%	107.63%	106.78%	105.93%	104.80%	100.00%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,363	91,363	91,363	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Ratio Analysis
NP Margin	31.97%	27.27%	26.44%	29.79%	37.05%	15.83%	14.75%	-
YoY %	17.24%	3.14%	-11.25%	-19.60%	134.05%	7.32%	-	-
Horiz. %	216.75%	184.88%	179.25%	201.97%	251.19%	107.32%	100.00%	-
ROE	1.92%	5.82%	4.39%	3.48%	2.32%	2.74%	1.82%	-
YoY %	-67.01%	32.57%	26.15%	50.00%	-15.33%	50.55%	-	-
Horiz. %	105.49%	319.78%	241.21%	191.21%	127.47%	150.55%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Per Share
RPS	46.53	162.70	125.42	87.60	46.48	122.74	87.20	-34.18%
YoY %	-71.40%	29.72%	43.17%	88.47%	-62.13%	40.76%	-	-
Horiz. %	53.36%	186.58%	143.83%	100.46%	53.30%	140.76%	100.00%	-
EPS	14.87	44.37	33.16	26.09	17.22	19.43	12.86	10.15%
YoY %	-66.49%	33.81%	27.10%	51.51%	-11.37%	51.09%	-	-
Horiz. %	115.63%	345.02%	257.85%	202.88%	133.90%	151.09%	100.00%	-
DPS	10.00	19.00	19.00	9.00	9.00	16.00	16.00	-26.87%
YoY %	-47.37%	0.00%	111.11%	0.00%	-43.75%	0.00%	-	-
Horiz. %	62.50%	118.75%	118.75%	56.25%	56.25%	100.00%	100.00%	-
NAPS	7.73	7.62	7.56	7.50	7.42	7.08	7.08	6.02%
YoY %	1.44%	0.79%	0.80%	1.08%	4.80%	0.00%	-	-
Horiz. %	109.18%	107.63%	106.78%	105.93%	104.80%	100.00%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	46.53	162.70	125.42	87.60	46.48	122.74	87.20	-34.18%
YoY %	-71.40%	29.72%	43.17%	88.47%	-62.13%	40.76%	-	-
Horiz. %	53.36%	186.58%	143.83%	100.46%	53.30%	140.76%	100.00%	-
EPS	14.87	44.37	33.16	26.09	17.22	19.43	12.86	10.15%
YoY %	-66.49%	33.81%	27.10%	51.51%	-11.37%	51.09%	-	-
Horiz. %	115.63%	345.02%	257.85%	202.88%	133.90%	151.09%	100.00%	-
DPS	10.00	19.00	19.00	9.00	9.00	16.00	16.00	-26.87%
YoY %	-47.37%	0.00%	111.11%	0.00%	-43.75%	0.00%	-	-
Horiz. %	62.50%	118.75%	118.75%	56.25%	56.25%	100.00%	100.00%	-
NAPS	7.73	7.62	7.56	7.50	7.42	7.08	7.08	6.02%
YoY %	1.44%	0.79%	0.80%	1.08%	4.80%	0.00%	-	-
Horiz. %	109.18%	107.63%	106.78%	105.93%	104.80%	100.00%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/17	30/08/17	31/05/17	28/02/17	30/11/16	30/08/16	31/05/16	-
Price	7.60	7.85	8.10	8.02	7.60	7.72	7.51	-
P/RPS	16.33	4.82	6.46	9.16	16.35	6.29	8.61	53.16%
YoY %	238.80%	-25.39%	-29.48%	-43.98%	159.94%	-26.95%	-	-
Horiz. %	189.66%	55.98%	75.03%	106.39%	189.90%	73.05%	100.00%	-
P/EPS	51.10	17.69	24.43	30.73	44.14	39.73	58.39	-8.49%
YoY %	188.86%	-27.59%	-20.50%	-30.38%	11.10%	-31.96%	-	-
Horiz. %	87.51%	30.30%	41.84%	52.63%	75.60%	68.04%	100.00%	-
EY	1.96	5.65	4.09	3.25	2.27	2.52	1.71	9.51%
YoY %	-65.31%	38.14%	25.85%	43.17%	-9.92%	47.37%	-	-
Horiz. %	114.62%	330.41%	239.18%	190.06%	132.75%	147.37%	100.00%	-
DY	1.32	2.42	2.35	1.12	1.18	2.07	2.13	-27.29%
YoY %	-45.45%	2.98%	109.82%	-5.08%	-43.00%	-2.82%	-	-
Horiz. %	61.97%	113.62%	110.33%	52.58%	55.40%	97.18%	100.00%	-
P/NAPS	0.98	1.03	1.07	1.07	1.02	1.09	1.06	-5.09%
YoY %	-4.85%	-3.74%	0.00%	4.90%	-6.42%	2.83%	-	-
Horiz. %	92.45%	97.17%	100.94%	100.94%	96.23%	102.83%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Price Multiplier on Announcement Date
Date	29/01/18	30/10/17	26/07/17	28/04/17	23/01/17	27/10/16	28/07/16	-
Price	7.80	7.80	7.78	8.05	7.80	7.85	7.41	-
P/RPS	16.76	4.79	6.20	9.19	16.78	6.40	8.50	57.17%
YoY %	249.90%	-22.74%	-32.54%	-45.23%	162.19%	-24.71%	-	-
Horiz. %	197.18%	56.35%	72.94%	108.12%	197.41%	75.29%	100.00%	-
P/EPS	52.44	17.58	23.47	30.85	45.30	40.40	57.62	-6.08%
YoY %	198.29%	-25.10%	-23.92%	-31.90%	12.13%	-29.89%	-	-
Horiz. %	91.01%	30.51%	40.73%	53.54%	78.62%	70.11%	100.00%	-
EY	1.91	5.69	4.26	3.24	2.21	2.48	1.74	6.40%
YoY %	-66.43%	33.57%	31.48%	46.61%	-10.89%	42.53%	-	-
Horiz. %	109.77%	327.01%	244.83%	186.21%	127.01%	142.53%	100.00%	-
DY	1.28	2.44	2.44	1.12	1.15	2.04	2.16	-29.42%
YoY %	-47.54%	0.00%	117.86%	-2.61%	-43.63%	-5.56%	-	-
Horiz. %	59.26%	112.96%	112.96%	51.85%	53.24%	94.44%	100.00%	-
P/NAPS	1.01	1.02	1.03	1.07	1.05	1.11	1.05	-2.55%
YoY %	-0.98%	-0.97%	-3.74%	1.90%	-5.41%	5.71%	-	-
Horiz. %	96.19%	97.14%	98.10%	101.90%	100.00%	105.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos