[CHINTEK] QoQ TTM Result on 28-Feb-2017 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- 29.47%
YoY- 35.18%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 148,696 148,646 147,063 140,258 126,789 108,426 103,763 27.07%
PBT 51,472 52,591 46,459 44,830 33,868 14,567 14,808 129.29%
Tax -13,076 -12,052 -10,164 -9,228 -6,370 -2,796 -3,053 163.50%
NP 38,396 40,539 36,295 35,602 27,498 11,771 11,755 119.98%
-
NP to SH 38,396 40,539 36,295 35,602 27,498 11,771 11,755 119.98%
-
Tax Rate 25.40% 22.92% 21.88% 20.58% 18.81% 19.19% 20.62% -
Total Cost 110,300 108,107 110,768 104,656 99,291 96,655 92,008 12.83%
-
Net Worth 706,235 696,186 690,704 685,222 677,913 646,850 646,850 6.02%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 18,272 17,358 17,358 15,531 15,531 7,309 14,620 16.01%
Div Payout % 47.59% 42.82% 47.83% 43.63% 56.48% 62.09% 124.37% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 706,235 696,186 690,704 685,222 677,913 646,850 646,850 6.02%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 25.82% 27.27% 24.68% 25.38% 21.69% 10.86% 11.33% -
ROE 5.44% 5.82% 5.25% 5.20% 4.06% 1.82% 1.82% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 162.75 162.70 160.97 153.52 138.78 118.68 113.57 27.07%
EPS 42.03 44.37 39.73 38.97 30.10 12.88 12.87 119.95%
DPS 20.00 19.00 19.00 17.00 17.00 8.00 16.00 16.02%
NAPS 7.73 7.62 7.56 7.50 7.42 7.08 7.08 6.02%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 162.75 162.70 160.97 153.52 138.78 118.68 113.57 27.07%
EPS 42.03 44.37 39.73 38.97 30.10 12.88 12.87 119.95%
DPS 20.00 19.00 19.00 17.00 17.00 8.00 16.00 16.02%
NAPS 7.73 7.62 7.56 7.50 7.42 7.08 7.08 6.02%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 7.60 7.85 8.10 8.02 7.60 7.72 7.51 -
P/RPS 4.67 4.82 5.03 5.22 5.48 6.51 6.61 -20.65%
P/EPS 18.08 17.69 20.39 20.58 25.25 59.92 58.37 -54.18%
EY 5.53 5.65 4.90 4.86 3.96 1.67 1.71 118.52%
DY 2.63 2.42 2.35 2.12 2.24 1.04 2.13 15.07%
P/NAPS 0.98 1.03 1.07 1.07 1.02 1.09 1.06 -5.09%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 29/01/18 30/10/17 26/07/17 28/04/17 23/01/17 27/10/16 28/07/16 -
Price 7.80 7.80 7.78 8.05 7.80 7.85 7.41 -
P/RPS 4.79 4.79 4.83 5.24 5.62 6.61 6.52 -18.56%
P/EPS 18.56 17.58 19.58 20.66 25.92 60.93 57.59 -52.96%
EY 5.39 5.69 5.11 4.84 3.86 1.64 1.74 112.35%
DY 2.56 2.44 2.44 2.11 2.18 1.02 2.16 11.98%
P/NAPS 1.01 1.02 1.03 1.07 1.05 1.11 1.05 -2.55%

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