[CHINTEK] QoQ TTM Result on 28-Feb-2023 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
28-Feb-2023 [#2]
Profit Trend
QoQ- -22.05%
YoY- -11.43%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 205,903 205,674 219,783 256,072 265,046 260,293 248,393 -11.74%
PBT 66,077 70,002 82,889 107,326 136,521 139,881 131,541 -36.78%
Tax -16,677 -16,632 -19,643 -25,226 -31,193 -32,365 -31,075 -33.93%
NP 49,400 53,370 63,246 82,100 105,328 107,516 100,466 -37.67%
-
NP to SH 49,400 53,370 63,246 82,100 105,328 107,516 100,466 -37.67%
-
Tax Rate 25.24% 23.76% 23.70% 23.50% 22.85% 23.14% 23.62% -
Total Cost 156,503 152,304 156,537 173,972 159,718 152,777 147,927 3.82%
-
Net Worth 881,652 858,812 854,244 832,316 835,057 809,476 816,785 5.22%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div 20,099 18,272 18,272 35,631 35,631 38,372 38,372 -34.99%
Div Payout % 40.69% 34.24% 28.89% 43.40% 33.83% 35.69% 38.19% -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 881,652 858,812 854,244 832,316 835,057 809,476 816,785 5.22%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 23.99% 25.95% 28.78% 32.06% 39.74% 41.31% 40.45% -
ROE 5.60% 6.21% 7.40% 9.86% 12.61% 13.28% 12.30% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 225.37 225.12 240.56 280.28 290.10 284.90 271.87 -11.74%
EPS 54.07 58.42 69.22 89.86 115.29 117.68 109.96 -37.67%
DPS 22.00 20.00 20.00 39.00 39.00 42.00 42.00 -34.99%
NAPS 9.65 9.40 9.35 9.11 9.14 8.86 8.94 5.22%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 225.37 225.12 240.56 280.28 290.10 284.90 271.87 -11.74%
EPS 54.07 58.42 69.22 89.86 115.29 117.68 109.96 -37.67%
DPS 22.00 20.00 20.00 39.00 39.00 42.00 42.00 -34.99%
NAPS 9.65 9.40 9.35 9.11 9.14 8.86 8.94 5.22%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 7.64 7.67 7.98 8.49 8.53 8.44 9.18 -
P/RPS 3.39 3.41 3.32 3.03 2.94 2.96 3.38 0.19%
P/EPS 14.13 13.13 11.53 9.45 7.40 7.17 8.35 41.95%
EY 7.08 7.62 8.67 10.58 13.52 13.94 11.98 -29.55%
DY 2.88 2.61 2.51 4.59 4.57 4.98 4.58 -26.58%
P/NAPS 0.79 0.82 0.85 0.93 0.93 0.95 1.03 -16.19%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 29/01/24 30/10/23 28/07/23 27/04/23 30/01/23 28/10/22 28/07/22 -
Price 7.45 7.67 7.90 8.36 8.22 8.59 9.15 -
P/RPS 3.31 3.41 3.28 2.98 2.83 3.02 3.37 -1.18%
P/EPS 13.78 13.13 11.41 9.30 7.13 7.30 8.32 39.94%
EY 7.26 7.62 8.76 10.75 14.02 13.70 12.02 -28.52%
DY 2.95 2.61 2.53 4.67 4.74 4.89 4.59 -25.50%
P/NAPS 0.77 0.82 0.84 0.92 0.90 0.97 1.02 -17.07%

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