[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2017 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

26-Jul-2017

Admission Sponsor

Sponsor

Financial Year

31-Aug-2017

Quarter

31-May-2017 [#3]

Profit Trend

QoQ- 27.06%

YoY- 157.8%

Quarter Report

3rd quarter 31.5.2017.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Cumulative Result
Revenue	84,703	42,512	148,646	114,587	80,030	42,462	112,140	-17.10%
YoY %	99.24%	-71.40%	29.72%	43.18%	88.47%	-62.13%	-	-
Horiz. %	75.53%	37.91%	132.55%	102.18%	71.37%	37.87%	100.00%	-
PBT	44,805	18,181	52,590	38,919	30,261	19,300	22,348	59.20%
YoY %	146.44%	-65.43%	35.13%	28.61%	56.79%	-13.64%	-	-
Horiz. %	200.49%	81.35%	235.32%	174.15%	135.41%	86.36%	100.00%	-
Tax	-8,555	-4,592	-12,052	-8,627	-6,420	-3,568	-4,596	51.49%
YoY %	-86.30%	61.90%	-39.70%	-34.38%	-79.93%	22.37%	-	-
Horiz. %	186.14%	99.91%	262.23%	187.71%	139.69%	77.63%	100.00%	-
NP	36,250	13,589	40,538	30,292	23,841	15,732	17,752	61.16%
YoY %	166.76%	-66.48%	33.82%	27.06%	51.54%	-11.38%	-	-
Horiz. %	204.20%	76.55%	228.36%	170.64%	134.30%	88.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,250	13,589	40,538	30,292	23,841	15,732	17,752	61.16%
YoY %	166.76%	-66.48%	33.82%	27.06%	51.54%	-11.38%	-	-
Horiz. %	204.20%	76.55%	228.36%	170.64%	134.30%	88.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.09%	25.26%	22.92%	22.17%	21.22%	18.49%	20.57%	-
YoY %	-24.43%	10.21%	3.38%	4.48%	14.76%	-10.11%	-	-
Horiz. %	92.81%	122.80%	111.42%	107.78%	103.16%	89.89%	100.00%	-
Total Cost	48,453	28,923	108,108	84,295	56,189	26,730	94,388	-35.96%
YoY %	67.52%	-73.25%	28.25%	50.02%	110.21%	-71.68%	-	-
Horiz. %	51.33%	30.64%	114.54%	89.31%	59.53%	28.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	709,890	706,235	696,186	690,704	685,222	677,913	646,850	6.41%
YoY %	0.52%	1.44%	0.79%	0.80%	1.08%	4.80%	-	-
Horiz. %	109.75%	109.18%	107.63%	106.78%	105.93%	104.80%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Dividend
Div	9,136	9,136	17,358	17,358	8,222	8,222	14,618	-26.96%
YoY %	0.00%	-47.37%	0.00%	111.12%	0.00%	-43.75%	-	-
Horiz. %	62.50%	62.50%	118.74%	118.74%	56.25%	56.25%	100.00%	-
Div Payout %	25.20%	67.23%	42.82%	57.31%	34.49%	52.27%	82.35%	-
YoY %	-62.52%	57.01%	-25.28%	66.16%	-34.02%	-36.53%	-	-
Horiz. %	30.60%	81.64%	52.00%	69.59%	41.88%	63.47%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Equity
Net Worth	709,890	706,235	696,186	690,704	685,222	677,913	646,850	6.41%
YoY %	0.52%	1.44%	0.79%	0.80%	1.08%	4.80%	-	-
Horiz. %	109.75%	109.18%	107.63%	106.78%	105.93%	104.80%	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%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Ratio Analysis
NP Margin	42.80%	31.97%	27.27%	26.44%	29.79%	37.05%	15.83%	-
YoY %	33.88%	17.24%	3.14%	-11.25%	-19.60%	134.05%	-	-
Horiz. %	270.37%	201.96%	172.27%	167.02%	188.19%	234.05%	100.00%	-
ROE	5.11%	1.92%	5.82%	4.39%	3.48%	2.32%	2.74%	-
YoY %	166.15%	-67.01%	32.57%	26.15%	50.00%	-15.33%	-	-
Horiz. %	186.50%	70.07%	212.41%	160.22%	127.01%	84.67%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Per Share
RPS	92.71	46.53	162.70	125.42	87.60	46.48	122.74	-17.10%
YoY %	99.25%	-71.40%	29.72%	43.17%	88.47%	-62.13%	-	-
Horiz. %	75.53%	37.91%	132.56%	102.18%	71.37%	37.87%	100.00%	-
EPS	39.68	14.87	44.37	33.16	26.09	17.22	19.43	61.17%
YoY %	166.85%	-66.49%	33.81%	27.10%	51.51%	-11.37%	-	-
Horiz. %	204.22%	76.53%	228.36%	170.66%	134.28%	88.63%	100.00%	-
DPS	10.00	10.00	19.00	19.00	9.00	9.00	16.00	-26.96%
YoY %	0.00%	-47.37%	0.00%	111.11%	0.00%	-43.75%	-	-
Horiz. %	62.50%	62.50%	118.75%	118.75%	56.25%	56.25%	100.00%	-
NAPS	7.77	7.73	7.62	7.56	7.50	7.42	7.08	6.41%
YoY %	0.52%	1.44%	0.79%	0.80%	1.08%	4.80%	-	-
Horiz. %	109.75%	109.18%	107.63%	106.78%	105.93%	104.80%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	92.71	46.53	162.70	125.42	87.60	46.48	122.74	-17.10%
YoY %	99.25%	-71.40%	29.72%	43.17%	88.47%	-62.13%	-	-
Horiz. %	75.53%	37.91%	132.56%	102.18%	71.37%	37.87%	100.00%	-
EPS	39.68	14.87	44.37	33.16	26.09	17.22	19.43	61.17%
YoY %	166.85%	-66.49%	33.81%	27.10%	51.51%	-11.37%	-	-
Horiz. %	204.22%	76.53%	228.36%	170.66%	134.28%	88.63%	100.00%	-
DPS	10.00	10.00	19.00	19.00	9.00	9.00	16.00	-26.96%
YoY %	0.00%	-47.37%	0.00%	111.11%	0.00%	-43.75%	-	-
Horiz. %	62.50%	62.50%	118.75%	118.75%	56.25%	56.25%	100.00%	-
NAPS	7.77	7.73	7.62	7.56	7.50	7.42	7.08	6.41%
YoY %	0.52%	1.44%	0.79%	0.80%	1.08%	4.80%	-	-
Horiz. %	109.75%	109.18%	107.63%	106.78%	105.93%	104.80%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/18	30/11/17	30/08/17	31/05/17	28/02/17	30/11/16	30/08/16	-
Price	7.78	7.60	7.85	8.10	8.02	7.60	7.72	-
P/RPS	8.39	16.33	4.82	6.46	9.16	16.35	6.29	21.23%
YoY %	-48.62%	238.80%	-25.39%	-29.48%	-43.98%	159.94%	-	-
Horiz. %	133.39%	259.62%	76.63%	102.70%	145.63%	259.94%	100.00%	-
P/EPS	19.61	51.10	17.69	24.43	30.73	44.14	39.73	-37.62%
YoY %	-61.62%	188.86%	-27.59%	-20.50%	-30.38%	11.10%	-	-
Horiz. %	49.36%	128.62%	44.53%	61.49%	77.35%	111.10%	100.00%	-
EY	5.10	1.96	5.65	4.09	3.25	2.27	2.52	60.20%
YoY %	160.20%	-65.31%	38.14%	25.85%	43.17%	-9.92%	-	-
Horiz. %	202.38%	77.78%	224.21%	162.30%	128.97%	90.08%	100.00%	-
DY	1.29	1.32	2.42	2.35	1.12	1.18	2.07	-27.10%
YoY %	-2.27%	-45.45%	2.98%	109.82%	-5.08%	-43.00%	-	-
Horiz. %	62.32%	63.77%	116.91%	113.53%	54.11%	57.00%	100.00%	-
P/NAPS	1.00	0.98	1.03	1.07	1.07	1.02	1.09	-5.59%
YoY %	2.04%	-4.85%	-3.74%	0.00%	4.90%	-6.42%	-	-
Horiz. %	91.74%	89.91%	94.50%	98.17%	98.17%	93.58%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Price Multiplier on Announcement Date
Date	30/04/18	29/01/18	30/10/17	26/07/17	28/04/17	23/01/17	27/10/16	-
Price	7.02	7.80	7.80	7.78	8.05	7.80	7.85	-
P/RPS	7.57	16.76	4.79	6.20	9.19	16.78	6.40	11.87%
YoY %	-54.83%	249.90%	-22.74%	-32.54%	-45.23%	162.19%	-	-
Horiz. %	118.28%	261.88%	74.84%	96.88%	143.59%	262.19%	100.00%	-
P/EPS	17.69	52.44	17.58	23.47	30.85	45.30	40.40	-42.42%
YoY %	-66.27%	198.29%	-25.10%	-23.92%	-31.90%	12.13%	-	-
Horiz. %	43.79%	129.80%	43.51%	58.09%	76.36%	112.13%	100.00%	-
EY	5.65	1.91	5.69	4.26	3.24	2.21	2.48	73.40%
YoY %	195.81%	-66.43%	33.57%	31.48%	46.61%	-10.89%	-	-
Horiz. %	227.82%	77.02%	229.44%	171.77%	130.65%	89.11%	100.00%	-
DY	1.42	1.28	2.44	2.44	1.12	1.15	2.04	-21.50%
YoY %	10.94%	-47.54%	0.00%	117.86%	-2.61%	-43.63%	-	-
Horiz. %	69.61%	62.75%	119.61%	119.61%	54.90%	56.37%	100.00%	-
P/NAPS	0.90	1.01	1.02	1.03	1.07	1.05	1.11	-13.08%
YoY %	-10.89%	-0.98%	-0.97%	-3.74%	1.90%	-5.41%	-	-
Horiz. %	81.08%	90.99%	91.89%	92.79%	96.40%	94.59%	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