[CHINTEK] QoQ Cumulative Quarter Result on 30-Nov-2020 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
30-Nov-2020 [#1]
Profit Trend
QoQ- -56.18%
YoY- 101.91%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 182,718 130,967 81,836 45,406 129,813 90,658 56,966 117.03%
PBT 87,726 63,631 36,540 20,039 47,241 29,516 14,555 230.10%
Tax -19,651 -12,095 -7,530 -4,268 -11,254 -7,244 -3,474 216.46%
NP 68,075 51,536 29,010 15,771 35,987 22,272 11,081 234.32%
-
NP to SH 68,075 51,536 29,010 15,771 35,987 22,272 11,081 234.32%
-
Tax Rate 22.40% 19.01% 20.61% 21.30% 23.82% 24.54% 23.87% -
Total Cost 114,643 79,431 52,826 29,635 93,826 68,386 45,885 83.82%
-
Net Worth 730,904 735,472 708,063 703,495 679,740 682,481 676,086 5.31%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div 27,408 27,408 10,049 10,049 14,618 14,618 7,309 140.78%
Div Payout % 40.26% 53.18% 34.64% 63.72% 40.62% 65.63% 65.96% -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 730,904 735,472 708,063 703,495 679,740 682,481 676,086 5.31%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 37.26% 39.35% 35.45% 34.73% 27.72% 24.57% 19.45% -
ROE 9.31% 7.01% 4.10% 2.24% 5.29% 3.26% 1.64% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 199.99 143.35 89.57 49.70 142.08 99.23 62.35 117.03%
EPS 74.51 56.41 31.75 17.26 39.39 24.38 12.13 234.29%
DPS 30.00 30.00 11.00 11.00 16.00 16.00 8.00 140.79%
NAPS 8.00 8.05 7.75 7.70 7.44 7.47 7.40 5.31%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 199.99 143.35 89.57 49.70 142.08 99.23 62.35 117.03%
EPS 74.51 56.41 31.75 17.26 39.39 24.38 12.13 234.29%
DPS 30.00 30.00 11.00 11.00 16.00 16.00 8.00 140.79%
NAPS 8.00 8.05 7.75 7.70 7.44 7.47 7.40 5.31%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 7.08 6.71 6.80 6.82 5.90 5.90 6.20 -
P/RPS 3.54 4.68 7.59 13.72 4.15 5.95 9.94 -49.66%
P/EPS 9.50 11.90 21.42 39.51 14.98 24.20 51.12 -67.33%
EY 10.52 8.41 4.67 2.53 6.68 4.13 1.96 205.61%
DY 4.24 4.47 1.62 1.61 2.71 2.71 1.29 120.58%
P/NAPS 0.89 0.83 0.88 0.89 0.79 0.79 0.84 3.91%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 28/10/21 30/07/21 28/04/21 26/01/21 30/10/20 28/07/20 19/06/20 -
Price 7.68 6.60 6.89 6.87 5.96 5.85 5.69 -
P/RPS 3.84 4.60 7.69 13.82 4.19 5.90 9.13 -43.77%
P/EPS 10.31 11.70 21.70 39.80 15.13 24.00 46.91 -63.48%
EY 9.70 8.55 4.61 2.51 6.61 4.17 2.13 173.98%
DY 3.91 4.55 1.60 1.60 2.68 2.74 1.41 97.01%
P/NAPS 0.96 0.82 0.89 0.89 0.80 0.78 0.77 15.79%

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