[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2017 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

29-Jan-2018

Admission Sponsor

Sponsor

Financial Year

31-Aug-2018

Quarter

30-Nov-2017 [#1]

Profit Trend

QoQ- -66.48%

YoY- -13.62%

Quarter Report

1st Quarter 30.11.2017.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Cumulative Result
Revenue	149,924	124,346	84,703	42,512	148,646	114,587	80,030	51.79%
YoY %	20.57%	46.80%	99.24%	-71.40%	29.72%	43.18%	-	-
Horiz. %	187.33%	155.37%	105.84%	53.12%	185.74%	143.18%	100.00%	-
PBT	83,709	71,410	44,805	18,181	52,590	38,919	30,261	96.69%
YoY %	17.22%	59.38%	146.44%	-65.43%	35.13%	28.61%	-	-
Horiz. %	276.62%	235.98%	148.06%	60.08%	173.79%	128.61%	100.00%	-
Tax	-11,559	-10,963	-8,555	-4,592	-12,052	-8,627	-6,420	47.83%
YoY %	-5.44%	-28.15%	-86.30%	61.90%	-39.70%	-34.38%	-	-
Horiz. %	180.05%	170.76%	133.26%	71.53%	187.73%	134.38%	100.00%	-
NP	72,150	60,447	36,250	13,589	40,538	30,292	23,841	108.80%
YoY %	19.36%	66.75%	166.76%	-66.48%	33.82%	27.06%	-	-
Horiz. %	302.63%	253.54%	152.05%	57.00%	170.03%	127.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,150	60,447	36,250	13,589	40,538	30,292	23,841	108.80%
YoY %	19.36%	66.75%	166.76%	-66.48%	33.82%	27.06%	-	-
Horiz. %	302.63%	253.54%	152.05%	57.00%	170.03%	127.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.81%	15.35%	19.09%	25.26%	22.92%	22.17%	21.22%	-
YoY %	-10.03%	-19.59%	-24.43%	10.21%	3.38%	4.48%	-	-
Horiz. %	65.08%	72.34%	89.96%	119.04%	108.01%	104.48%	100.00%	-
Total Cost	77,774	63,899	48,453	28,923	108,108	84,295	56,189	24.12%
YoY %	21.71%	31.88%	67.52%	-73.25%	28.25%	50.02%	-	-
Horiz. %	138.41%	113.72%	86.23%	51.47%	192.40%	150.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	695,272	715,372	709,890	706,235	696,186	690,704	685,222	0.97%
YoY %	-2.81%	0.77%	0.52%	1.44%	0.79%	0.80%	-	-
Horiz. %	101.47%	104.40%	103.60%	103.07%	101.60%	100.80%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Dividend
Div	27,408	27,408	9,136	9,136	17,358	17,358	8,222	122.66%
YoY %	0.00%	200.00%	0.00%	-47.37%	0.00%	111.12%	-	-
Horiz. %	333.35%	333.35%	111.12%	111.12%	211.12%	211.12%	100.00%	-
Div Payout %	37.99%	45.34%	25.20%	67.23%	42.82%	57.31%	34.49%	-
YoY %	-16.21%	79.92%	-62.52%	57.01%	-25.28%	66.16%	-	-
Horiz. %	110.15%	131.46%	73.06%	194.93%	124.15%	166.16%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Equity
Net Worth	695,272	715,372	709,890	706,235	696,186	690,704	685,222	0.97%
YoY %	-2.81%	0.77%	0.52%	1.44%	0.79%	0.80%	-	-
Horiz. %	101.47%	104.40%	103.60%	103.07%	101.60%	100.80%	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%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Ratio Analysis
NP Margin	48.12%	48.61%	42.80%	31.97%	27.27%	26.44%	29.79%	-
YoY %	-1.01%	13.57%	33.88%	17.24%	3.14%	-11.25%	-	-
Horiz. %	161.53%	163.18%	143.67%	107.32%	91.54%	88.75%	100.00%	-
ROE	10.38%	8.45%	5.11%	1.92%	5.82%	4.39%	3.48%	-
YoY %	22.84%	65.36%	166.15%	-67.01%	32.57%	26.15%	-	-
Horiz. %	298.28%	242.82%	146.84%	55.17%	167.24%	126.15%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Per Share
RPS	164.10	136.10	92.71	46.53	162.70	125.42	87.60	51.78%
YoY %	20.57%	46.80%	99.25%	-71.40%	29.72%	43.17%	-	-
Horiz. %	187.33%	155.37%	105.83%	53.12%	185.73%	143.17%	100.00%	-
EPS	78.97	66.16	39.68	14.87	44.37	33.16	26.09	108.82%
YoY %	19.36%	66.73%	166.85%	-66.49%	33.81%	27.10%	-	-
Horiz. %	302.68%	253.58%	152.09%	57.00%	170.07%	127.10%	100.00%	-
DPS	30.00	30.00	10.00	10.00	19.00	19.00	9.00	122.65%
YoY %	0.00%	200.00%	0.00%	-47.37%	0.00%	111.11%	-	-
Horiz. %	333.33%	333.33%	111.11%	111.11%	211.11%	211.11%	100.00%	-
NAPS	7.61	7.83	7.77	7.73	7.62	7.56	7.50	0.97%
YoY %	-2.81%	0.77%	0.52%	1.44%	0.79%	0.80%	-	-
Horiz. %	101.47%	104.40%	103.60%	103.07%	101.60%	100.80%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	164.10	136.10	92.71	46.53	162.70	125.42	87.60	51.78%
YoY %	20.57%	46.80%	99.25%	-71.40%	29.72%	43.17%	-	-
Horiz. %	187.33%	155.37%	105.83%	53.12%	185.73%	143.17%	100.00%	-
EPS	78.97	66.16	39.68	14.87	44.37	33.16	26.09	108.82%
YoY %	19.36%	66.73%	166.85%	-66.49%	33.81%	27.10%	-	-
Horiz. %	302.68%	253.58%	152.09%	57.00%	170.07%	127.10%	100.00%	-
DPS	30.00	30.00	10.00	10.00	19.00	19.00	9.00	122.65%
YoY %	0.00%	200.00%	0.00%	-47.37%	0.00%	111.11%	-	-
Horiz. %	333.33%	333.33%	111.11%	111.11%	211.11%	211.11%	100.00%	-
NAPS	7.61	7.83	7.77	7.73	7.62	7.56	7.50	0.97%
YoY %	-2.81%	0.77%	0.52%	1.44%	0.79%	0.80%	-	-
Horiz. %	101.47%	104.40%	103.60%	103.07%	101.60%	100.80%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/18	31/05/18	28/02/18	30/11/17	30/08/17	31/05/17	28/02/17	-
Price	7.58	6.85	7.78	7.60	7.85	8.10	8.02	-
P/RPS	4.62	5.03	8.39	16.33	4.82	6.46	9.16	-36.55%
YoY %	-8.15%	-40.05%	-48.62%	238.80%	-25.39%	-29.48%	-	-
Horiz. %	50.44%	54.91%	91.59%	178.28%	52.62%	70.52%	100.00%	-
P/EPS	9.60	10.35	19.61	51.10	17.69	24.43	30.73	-53.86%
YoY %	-7.25%	-47.22%	-61.62%	188.86%	-27.59%	-20.50%	-	-
Horiz. %	31.24%	33.68%	63.81%	166.29%	57.57%	79.50%	100.00%	-
EY	10.42	9.66	5.10	1.96	5.65	4.09	3.25	116.97%
YoY %	7.87%	89.41%	160.20%	-65.31%	38.14%	25.85%	-	-
Horiz. %	320.62%	297.23%	156.92%	60.31%	173.85%	125.85%	100.00%	-
DY	3.96	4.38	1.29	1.32	2.42	2.35	1.12	131.55%
YoY %	-9.59%	239.53%	-2.27%	-45.45%	2.98%	109.82%	-	-
Horiz. %	353.57%	391.07%	115.18%	117.86%	216.07%	209.82%	100.00%	-
P/NAPS	1.00	0.87	1.00	0.98	1.03	1.07	1.07	-4.39%
YoY %	14.94%	-13.00%	2.04%	-4.85%	-3.74%	0.00%	-	-
Horiz. %	93.46%	81.31%	93.46%	91.59%	96.26%	100.00%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Price Multiplier on Announcement Date
Date	30/10/18	30/07/18	30/04/18	29/01/18	30/10/17	26/07/17	28/04/17	-
Price	7.00	7.25	7.02	7.80	7.80	7.78	8.05	-
P/RPS	4.27	5.33	7.57	16.76	4.79	6.20	9.19	-39.92%
YoY %	-19.89%	-29.59%	-54.83%	249.90%	-22.74%	-32.54%	-	-
Horiz. %	46.46%	58.00%	82.37%	182.37%	52.12%	67.46%	100.00%	-
P/EPS	8.86	10.96	17.69	52.44	17.58	23.47	30.85	-56.37%
YoY %	-19.16%	-38.04%	-66.27%	198.29%	-25.10%	-23.92%	-	-
Horiz. %	28.72%	35.53%	57.34%	169.98%	56.99%	76.08%	100.00%	-
EY	11.28	9.13	5.65	1.91	5.69	4.26	3.24	129.18%
YoY %	23.55%	61.59%	195.81%	-66.43%	33.57%	31.48%	-	-
Horiz. %	348.15%	281.79%	174.38%	58.95%	175.62%	131.48%	100.00%	-
DY	4.29	4.14	1.42	1.28	2.44	2.44	1.12	144.21%
YoY %	3.62%	191.55%	10.94%	-47.54%	0.00%	117.86%	-	-
Horiz. %	383.04%	369.64%	126.79%	114.29%	217.86%	217.86%	100.00%	-
P/NAPS	0.92	0.93	0.90	1.01	1.02	1.03	1.07	-9.55%
YoY %	-1.08%	3.33%	-10.89%	-0.98%	-0.97%	-3.74%	-	-
Horiz. %	85.98%	86.92%	84.11%	94.39%	95.33%	96.26%	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