[CHINTEK] QoQ TTM Result on 30-Nov-2017 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
29-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- -5.29%
YoY- 39.63%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 149,924 158,405 153,319 148,696 148,646 147,063 140,258 4.53%
PBT 83,709 85,081 67,135 51,472 52,591 46,459 44,830 51.46%
Tax -11,559 -14,388 -14,187 -13,076 -12,052 -10,164 -9,228 16.15%
NP 72,150 70,693 52,948 38,396 40,539 36,295 35,602 59.93%
-
NP to SH 72,150 70,693 52,948 38,396 40,539 36,295 35,602 59.93%
-
Tax Rate 13.81% 16.91% 21.13% 25.40% 22.92% 21.88% 20.58% -
Total Cost 77,774 87,712 100,371 110,300 108,107 110,768 104,656 -17.91%
-
Net Worth 695,272 715,372 709,890 706,235 696,186 690,704 685,222 0.97%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 27,408 27,408 18,272 18,272 17,358 17,358 15,531 45.88%
Div Payout % 37.99% 38.77% 34.51% 47.59% 42.82% 47.83% 43.63% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 695,272 715,372 709,890 706,235 696,186 690,704 685,222 0.97%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 48.12% 44.63% 34.53% 25.82% 27.27% 24.68% 25.38% -
ROE 10.38% 9.88% 7.46% 5.44% 5.82% 5.25% 5.20% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 164.10 173.38 167.81 162.75 162.70 160.97 153.52 4.53%
EPS 78.97 77.38 57.95 42.03 44.37 39.73 38.97 59.92%
DPS 30.00 30.00 20.00 20.00 19.00 19.00 17.00 45.88%
NAPS 7.61 7.83 7.77 7.73 7.62 7.56 7.50 0.97%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 164.10 173.38 167.81 162.75 162.70 160.97 153.52 4.53%
EPS 78.97 77.38 57.95 42.03 44.37 39.73 38.97 59.92%
DPS 30.00 30.00 20.00 20.00 19.00 19.00 17.00 45.88%
NAPS 7.61 7.83 7.77 7.73 7.62 7.56 7.50 0.97%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 7.58 6.85 7.78 7.60 7.85 8.10 8.02 -
P/RPS 4.62 3.95 4.64 4.67 4.82 5.03 5.22 -7.79%
P/EPS 9.60 8.85 13.42 18.08 17.69 20.39 20.58 -39.76%
EY 10.42 11.30 7.45 5.53 5.65 4.90 4.86 66.04%
DY 3.96 4.38 2.57 2.63 2.42 2.35 2.12 51.49%
P/NAPS 1.00 0.87 1.00 0.98 1.03 1.07 1.07 -4.39%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/10/18 30/07/18 30/04/18 29/01/18 30/10/17 26/07/17 28/04/17 -
Price 7.00 7.25 7.02 7.80 7.80 7.78 8.05 -
P/RPS 4.27 4.18 4.18 4.79 4.79 4.83 5.24 -12.72%
P/EPS 8.86 9.37 12.11 18.56 17.58 19.58 20.66 -43.04%
EY 11.28 10.67 8.26 5.39 5.69 5.11 4.84 75.51%
DY 4.29 4.14 2.85 2.56 2.44 2.44 2.11 60.28%
P/NAPS 0.92 0.93 0.90 1.01 1.02 1.03 1.07 -9.55%

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