[CHINTEK] QoQ TTM Result on 28-Feb-2019 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
28-Feb-2019 [#2]
Profit Trend
QoQ- -20.69%
YoY- 2.16%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 126,210 122,120 117,643 123,806 136,559 149,924 158,405 -14.04%
PBT 39,690 42,605 46,776 62,979 78,381 83,709 85,081 -39.82%
Tax -9,035 -10,118 -9,110 -8,887 -10,177 -11,559 -14,388 -26.64%
NP 30,655 32,487 37,666 54,092 68,204 72,150 70,693 -42.68%
-
NP to SH 30,655 32,487 37,666 54,092 68,204 72,150 70,693 -42.68%
-
Tax Rate 22.76% 23.75% 19.48% 14.11% 12.98% 13.81% 16.91% -
Total Cost 95,555 89,633 79,977 69,714 68,355 77,774 87,712 5.87%
-
Net Worth 682,481 672,431 669,690 666,036 660,554 695,272 715,372 -3.08%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div 16,445 18,272 18,272 27,408 27,408 27,408 27,408 -28.83%
Div Payout % 53.65% 56.25% 48.51% 50.67% 40.19% 37.99% 38.77% -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 682,481 672,431 669,690 666,036 660,554 695,272 715,372 -3.08%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 24.29% 26.60% 32.02% 43.69% 49.94% 48.12% 44.63% -
ROE 4.49% 4.83% 5.62% 8.12% 10.33% 10.38% 9.88% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 138.14 133.66 128.76 135.51 149.47 164.10 173.38 -14.04%
EPS 33.55 35.56 41.23 59.21 74.65 78.97 77.38 -42.68%
DPS 18.00 20.00 20.00 30.00 30.00 30.00 30.00 -28.84%
NAPS 7.47 7.36 7.33 7.29 7.23 7.61 7.83 -3.08%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 138.14 133.66 128.76 135.51 149.47 164.10 173.38 -14.04%
EPS 33.55 35.56 41.23 59.21 74.65 78.97 77.38 -42.68%
DPS 18.00 20.00 20.00 30.00 30.00 30.00 30.00 -28.84%
NAPS 7.47 7.36 7.33 7.29 7.23 7.61 7.83 -3.08%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 6.50 6.30 6.58 7.00 6.68 7.58 6.85 -
P/RPS 4.71 4.71 5.11 5.17 4.47 4.62 3.95 12.43%
P/EPS 19.37 17.72 15.96 11.82 8.95 9.60 8.85 68.49%
EY 5.16 5.64 6.27 8.46 11.18 10.42 11.30 -40.67%
DY 2.77 3.17 3.04 4.29 4.49 3.96 4.38 -26.30%
P/NAPS 0.87 0.86 0.90 0.96 0.92 1.00 0.87 0.00%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 20/01/20 31/10/19 31/07/19 29/04/19 29/01/19 30/10/18 30/07/18 -
Price 6.93 6.31 6.50 6.70 6.67 7.00 7.25 -
P/RPS 5.02 4.72 5.05 4.94 4.46 4.27 4.18 12.97%
P/EPS 20.65 17.75 15.77 11.32 8.93 8.86 9.37 69.26%
EY 4.84 5.64 6.34 8.84 11.19 11.28 10.67 -40.93%
DY 2.60 3.17 3.08 4.48 4.50 4.29 4.14 -26.64%
P/NAPS 0.93 0.86 0.89 0.92 0.92 0.92 0.93 0.00%

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
Post a Comment