[CHINTEK] QoQ Cumulative Quarter Result on 31-May-2022 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

28-Jul-2022

Admission Sponsor

Sponsor

Financial Year

31-Aug-2022

Quarter

31-May-2022 [#3]

Profit Trend

QoQ- 56.49%

YoY- 62.85%

Quarter Report

3rd Quarter 31.5.2022.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	CAGR
Cumulative Result
Revenue	109,100	62,956	260,293	196,642	113,321	58,203	182,718	-29.15%
YoY %	73.30%	-75.81%	32.37%	73.53%	94.70%	-68.15%	-	-
Horiz. %	59.71%	34.46%	142.46%	107.62%	62.02%	31.85%	100.00%	-
PBT	36,682	31,292	139,881	107,446	69,237	34,652	87,726	-44.17%
YoY %	17.22%	-77.63%	30.19%	55.19%	99.81%	-60.50%	-	-
Horiz. %	41.81%	35.67%	159.45%	122.48%	78.92%	39.50%	100.00%	-
Tax	-8,466	-5,997	-32,365	-23,519	-15,605	-7,169	-19,651	-43.04%
YoY %	-41.17%	81.47%	-37.61%	-50.71%	-117.67%	63.52%	-	-
Horiz. %	43.08%	30.52%	164.70%	119.68%	79.41%	36.48%	100.00%	-
NP	28,216	25,295	107,516	83,927	53,632	27,483	68,075	-44.49%
YoY %	11.55%	-76.47%	28.11%	56.49%	95.15%	-59.63%	-	-
Horiz. %	41.45%	37.16%	157.94%	123.29%	78.78%	40.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,216	25,295	107,516	83,927	53,632	27,483	68,075	-44.49%
YoY %	11.55%	-76.47%	28.11%	56.49%	95.15%	-59.63%	-	-
Horiz. %	41.45%	37.16%	157.94%	123.29%	78.78%	40.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.08%	19.16%	23.14%	21.89%	22.54%	20.69%	22.40%	-
YoY %	20.46%	-17.20%	5.71%	-2.88%	8.94%	-7.63%	-	-
Horiz. %	103.04%	85.54%	103.30%	97.72%	100.63%	92.37%	100.00%	-
Total Cost	80,884	37,661	152,777	112,715	59,689	30,720	114,643	-20.79%
YoY %	114.77%	-75.35%	35.54%	88.84%	94.30%	-73.20%	-	-
Horiz. %	70.55%	32.85%	133.26%	98.32%	52.07%	26.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	832,316	835,057	809,476	816,785	781,153	758,312	730,904	9.07%
YoY %	-0.33%	3.16%	-0.89%	4.56%	3.01%	3.75%	-	-
Horiz. %	113.87%	114.25%	110.75%	111.75%	106.87%	103.75%	100.00%	-

	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	CAGR
Dividend
Div	9,136	9,136	38,372	38,372	11,877	11,877	27,408	-52.02%
YoY %	0.00%	-76.19%	0.00%	223.08%	0.00%	-56.67%	-	-
Horiz. %	33.33%	33.33%	140.00%	140.00%	43.33%	43.33%	100.00%	-
Div Payout %	32.38%	36.12%	35.69%	45.72%	22.15%	43.22%	40.26%	-
YoY %	-10.35%	1.20%	-21.94%	106.41%	-48.75%	7.35%	-	-
Horiz. %	80.43%	89.72%	88.65%	113.56%	55.02%	107.35%	100.00%	-

	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	CAGR
Equity
Net Worth	832,316	835,057	809,476	816,785	781,153	758,312	730,904	9.07%
YoY %	-0.33%	3.16%	-0.89%	4.56%	3.01%	3.75%	-	-
Horiz. %	113.87%	114.25%	110.75%	111.75%	106.87%	103.75%	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%	-

	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	CAGR
Ratio Analysis
NP Margin	25.86%	40.18%	41.31%	42.68%	47.33%	47.22%	37.26%	-
YoY %	-35.64%	-2.74%	-3.21%	-9.82%	0.23%	26.73%	-	-
Horiz. %	69.40%	107.84%	110.87%	114.55%	127.03%	126.73%	100.00%	-
ROE	3.39%	3.03%	13.28%	10.28%	6.87%	3.62%	9.31%	-
YoY %	11.88%	-77.18%	29.18%	49.64%	89.78%	-61.12%	-	-
Horiz. %	36.41%	32.55%	142.64%	110.42%	73.79%	38.88%	100.00%	-

	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	CAGR
Per Share
RPS	119.41	68.91	284.90	215.23	124.03	63.71	199.99	-29.16%
YoY %	73.28%	-75.81%	32.37%	73.53%	94.68%	-68.14%	-	-
Horiz. %	59.71%	34.46%	142.46%	107.62%	62.02%	31.86%	100.00%	-
EPS	30.88	27.69	117.68	91.86	58.70	30.08	74.51	-44.50%
YoY %	11.52%	-76.47%	28.11%	56.49%	95.15%	-59.63%	-	-
Horiz. %	41.44%	37.16%	157.94%	123.29%	78.78%	40.37%	100.00%	-
DPS	10.00	10.00	42.00	42.00	13.00	13.00	30.00	-52.02%
YoY %	0.00%	-76.19%	0.00%	223.08%	0.00%	-56.67%	-	-
Horiz. %	33.33%	33.33%	140.00%	140.00%	43.33%	43.33%	100.00%	-
NAPS	9.11	9.14	8.86	8.94	8.55	8.30	8.00	9.07%
YoY %	-0.33%	3.16%	-0.89%	4.56%	3.01%	3.75%	-	-
Horiz. %	113.88%	114.25%	110.75%	111.75%	106.88%	103.75%	100.00%	-

	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	119.41	68.91	284.90	215.23	124.03	63.71	199.99	-29.16%
YoY %	73.28%	-75.81%	32.37%	73.53%	94.68%	-68.14%	-	-
Horiz. %	59.71%	34.46%	142.46%	107.62%	62.02%	31.86%	100.00%	-
EPS	30.88	27.69	117.68	91.86	58.70	30.08	74.51	-44.50%
YoY %	11.52%	-76.47%	28.11%	56.49%	95.15%	-59.63%	-	-
Horiz. %	41.44%	37.16%	157.94%	123.29%	78.78%	40.37%	100.00%	-
DPS	10.00	10.00	42.00	42.00	13.00	13.00	30.00	-52.02%
YoY %	0.00%	-76.19%	0.00%	223.08%	0.00%	-56.67%	-	-
Horiz. %	33.33%	33.33%	140.00%	140.00%	43.33%	43.33%	100.00%	-
NAPS	9.11	9.14	8.86	8.94	8.55	8.30	8.00	9.07%
YoY %	-0.33%	3.16%	-0.89%	4.56%	3.01%	3.75%	-	-
Horiz. %	113.88%	114.25%	110.75%	111.75%	106.88%	103.75%	100.00%	-

	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/23	30/11/22	30/08/22	31/05/22	28/02/22	30/11/21	30/08/21	-
Price	8.49	8.53	8.44	9.18	8.46	7.11	7.08	-
P/RPS	7.11	12.38	2.96	4.27	6.82	11.16	3.54	59.39%
YoY %	-42.57%	318.24%	-30.68%	-37.39%	-38.89%	215.25%	-	-
Horiz. %	200.85%	349.72%	83.62%	120.62%	192.66%	315.25%	100.00%	-
P/EPS	27.49	30.81	7.17	9.99	14.41	23.64	9.50	103.46%
YoY %	-10.78%	329.71%	-28.23%	-30.67%	-39.04%	148.84%	-	-
Horiz. %	289.37%	324.32%	75.47%	105.16%	151.68%	248.84%	100.00%	-
EY	3.64	3.25	13.94	10.01	6.94	4.23	10.52	-50.80%
YoY %	12.00%	-76.69%	39.26%	44.24%	64.07%	-59.79%	-	-
Horiz. %	34.60%	30.89%	132.51%	95.15%	65.97%	40.21%	100.00%	-
DY	1.18	1.17	4.98	4.58	1.54	1.83	4.24	-57.47%
YoY %	0.85%	-76.51%	8.73%	197.40%	-15.85%	-56.84%	-	-
Horiz. %	27.83%	27.59%	117.45%	108.02%	36.32%	43.16%	100.00%	-
P/NAPS	0.93	0.93	0.95	1.03	0.99	0.86	0.89	2.98%
YoY %	0.00%	-2.11%	-7.77%	4.04%	15.12%	-3.37%	-	-
Horiz. %	104.49%	104.49%	106.74%	115.73%	111.24%	96.63%	100.00%	-

	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	31/08/21	CAGR
Price Multiplier on Announcement Date
Date	27/04/23	30/01/23	28/10/22	28/07/22	28/04/22	27/01/22	28/10/21	-
Price	8.36	8.22	8.59	9.15	8.75	6.90	7.68	-
P/RPS	7.00	11.93	3.02	4.25	7.05	10.83	3.84	49.39%
YoY %	-41.32%	295.03%	-28.94%	-39.72%	-34.90%	182.03%	-	-
Horiz. %	182.29%	310.68%	78.65%	110.68%	183.59%	282.03%	100.00%	-
P/EPS	27.07	29.69	7.30	9.96	14.91	22.94	10.31	90.65%
YoY %	-8.82%	306.71%	-26.71%	-33.20%	-35.00%	122.50%	-	-
Horiz. %	262.56%	287.97%	70.81%	96.61%	144.62%	222.50%	100.00%	-
EY	3.69	3.37	13.70	10.04	6.71	4.36	9.70	-47.59%
YoY %	9.50%	-75.40%	36.45%	49.63%	53.90%	-55.05%	-	-
Horiz. %	38.04%	34.74%	141.24%	103.51%	69.18%	44.95%	100.00%	-
DY	1.20	1.22	4.89	4.59	1.49	1.88	3.91	-54.59%
YoY %	-1.64%	-75.05%	6.54%	208.05%	-20.74%	-51.92%	-	-
Horiz. %	30.69%	31.20%	125.06%	117.39%	38.11%	48.08%	100.00%	-
P/NAPS	0.92	0.90	0.97	1.02	1.02	0.83	0.96	-2.80%
YoY %	2.22%	-7.22%	-4.90%	0.00%	22.89%	-13.54%	-	-
Horiz. %	95.83%	93.75%	101.04%	106.25%	106.25%	86.46%	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