[CHINTEK] QoQ TTM Result on 30-Nov-2016 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
23-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
30-Nov-2016 [#1]
Profit Trend
QoQ- 133.61%
YoY- 6.39%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 148,646 147,063 140,258 126,789 108,426 103,763 101,157 29.16%
PBT 52,591 46,459 44,830 33,868 14,567 14,808 20,683 85.97%
Tax -12,052 -10,164 -9,228 -6,370 -2,796 -3,053 -4,091 105.09%
NP 40,539 36,295 35,602 27,498 11,771 11,755 16,592 81.11%
-
NP to SH 40,539 36,295 35,602 27,498 11,771 11,755 16,592 81.11%
-
Tax Rate 22.92% 21.88% 20.58% 18.81% 19.19% 20.62% 19.78% -
Total Cost 108,107 110,768 104,656 99,291 96,655 92,008 84,565 17.73%
-
Net Worth 696,186 690,704 685,222 677,913 646,850 646,850 637,713 6.00%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 17,358 17,358 15,531 15,531 7,309 14,620 7,311 77.69%
Div Payout % 42.82% 47.83% 43.63% 56.48% 62.09% 124.37% 44.06% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 696,186 690,704 685,222 677,913 646,850 646,850 637,713 6.00%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 27.27% 24.68% 25.38% 21.69% 10.86% 11.33% 16.40% -
ROE 5.82% 5.25% 5.20% 4.06% 1.82% 1.82% 2.60% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 162.70 160.97 153.52 138.78 118.68 113.57 110.72 29.16%
EPS 44.37 39.73 38.97 30.10 12.88 12.87 18.16 81.10%
DPS 19.00 19.00 17.00 17.00 8.00 16.00 8.00 77.72%
NAPS 7.62 7.56 7.50 7.42 7.08 7.08 6.98 6.00%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 162.70 160.97 153.52 138.78 118.68 113.57 110.72 29.16%
EPS 44.37 39.73 38.97 30.10 12.88 12.87 18.16 81.10%
DPS 19.00 19.00 17.00 17.00 8.00 16.00 8.00 77.72%
NAPS 7.62 7.56 7.50 7.42 7.08 7.08 6.98 6.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 7.85 8.10 8.02 7.60 7.72 7.51 7.77 -
P/RPS 4.82 5.03 5.22 5.48 6.51 6.61 7.02 -22.11%
P/EPS 17.69 20.39 20.58 25.25 59.92 58.37 42.79 -44.41%
EY 5.65 4.90 4.86 3.96 1.67 1.71 2.34 79.69%
DY 2.42 2.35 2.12 2.24 1.04 2.13 1.03 76.45%
P/NAPS 1.03 1.07 1.07 1.02 1.09 1.06 1.11 -4.85%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/10/17 26/07/17 28/04/17 23/01/17 27/10/16 28/07/16 29/04/16 -
Price 7.80 7.78 8.05 7.80 7.85 7.41 8.00 -
P/RPS 4.79 4.83 5.24 5.62 6.61 6.52 7.23 -23.94%
P/EPS 17.58 19.58 20.66 25.92 60.93 57.59 44.05 -45.70%
EY 5.69 5.11 4.84 3.86 1.64 1.74 2.27 84.21%
DY 2.44 2.44 2.11 2.18 1.02 2.16 1.00 80.94%
P/NAPS 1.02 1.03 1.07 1.05 1.11 1.05 1.15 -7.66%

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