[CHINTEK] QoQ Cumulative Quarter Result on 28-Feb-2021 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- 83.95%
YoY- 161.8%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 58,203 182,718 130,967 81,836 45,406 129,813 90,658 -25.55%
PBT 34,652 87,726 63,631 36,540 20,039 47,241 29,516 11.27%
Tax -7,169 -19,651 -12,095 -7,530 -4,268 -11,254 -7,244 -0.69%
NP 27,483 68,075 51,536 29,010 15,771 35,987 22,272 15.03%
-
NP to SH 27,483 68,075 51,536 29,010 15,771 35,987 22,272 15.03%
-
Tax Rate 20.69% 22.40% 19.01% 20.61% 21.30% 23.82% 24.54% -
Total Cost 30,720 114,643 79,431 52,826 29,635 93,826 68,386 -41.31%
-
Net Worth 758,312 730,904 735,472 708,063 703,495 679,740 682,481 7.26%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 11,877 27,408 27,408 10,049 10,049 14,618 14,618 -12.91%
Div Payout % 43.22% 40.26% 53.18% 34.64% 63.72% 40.62% 65.63% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 758,312 730,904 735,472 708,063 703,495 679,740 682,481 7.26%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 47.22% 37.26% 39.35% 35.45% 34.73% 27.72% 24.57% -
ROE 3.62% 9.31% 7.01% 4.10% 2.24% 5.29% 3.26% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 63.71 199.99 143.35 89.57 49.70 142.08 99.23 -25.55%
EPS 30.08 74.51 56.41 31.75 17.26 39.39 24.38 15.02%
DPS 13.00 30.00 30.00 11.00 11.00 16.00 16.00 -12.91%
NAPS 8.30 8.00 8.05 7.75 7.70 7.44 7.47 7.26%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 63.71 199.99 143.35 89.57 49.70 142.08 99.23 -25.55%
EPS 30.08 74.51 56.41 31.75 17.26 39.39 24.38 15.02%
DPS 13.00 30.00 30.00 11.00 11.00 16.00 16.00 -12.91%
NAPS 8.30 8.00 8.05 7.75 7.70 7.44 7.47 7.26%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 7.11 7.08 6.71 6.80 6.82 5.90 5.90 -
P/RPS 11.16 3.54 4.68 7.59 13.72 4.15 5.95 52.03%
P/EPS 23.64 9.50 11.90 21.42 39.51 14.98 24.20 -1.54%
EY 4.23 10.52 8.41 4.67 2.53 6.68 4.13 1.60%
DY 1.83 4.24 4.47 1.62 1.61 2.71 2.71 -23.01%
P/NAPS 0.86 0.89 0.83 0.88 0.89 0.79 0.79 5.81%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 27/01/22 28/10/21 30/07/21 28/04/21 26/01/21 30/10/20 28/07/20 -
Price 6.90 7.68 6.60 6.89 6.87 5.96 5.85 -
P/RPS 10.83 3.84 4.60 7.69 13.82 4.19 5.90 49.86%
P/EPS 22.94 10.31 11.70 21.70 39.80 15.13 24.00 -2.96%
EY 4.36 9.70 8.55 4.61 2.51 6.61 4.17 3.01%
DY 1.88 3.91 4.55 1.60 1.60 2.68 2.74 -22.18%
P/NAPS 0.83 0.96 0.82 0.89 0.89 0.80 0.78 4.22%

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