[CHINTEK] QoQ TTM Result on 30-Nov-2021 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- 17.2%
YoY- 81.56%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 260,293 248,393 214,203 195,515 182,718 170,122 154,683 41.34%
PBT 139,881 131,541 120,424 102,340 87,727 81,357 69,226 59.62%
Tax -32,365 -31,075 -27,726 -22,552 -19,651 -16,105 -15,310 64.49%
NP 107,516 100,466 92,698 79,788 68,076 65,252 53,916 58.23%
-
NP to SH 107,516 100,466 92,698 79,788 68,076 65,252 53,916 58.23%
-
Tax Rate 23.14% 23.62% 23.02% 22.04% 22.40% 19.80% 22.12% -
Total Cost 152,777 147,927 121,505 115,727 114,642 104,870 100,767 31.87%
-
Net Worth 809,476 816,785 781,153 758,312 730,904 735,472 708,063 9.30%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 38,372 38,372 29,236 29,236 27,408 27,408 17,358 69.45%
Div Payout % 35.69% 38.19% 31.54% 36.64% 40.26% 42.00% 32.20% -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 809,476 816,785 781,153 758,312 730,904 735,472 708,063 9.30%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 41.31% 40.45% 43.28% 40.81% 37.26% 38.36% 34.86% -
ROE 13.28% 12.30% 11.87% 10.52% 9.31% 8.87% 7.61% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 284.90 271.87 234.45 214.00 199.99 186.20 169.31 41.33%
EPS 117.68 109.96 101.46 87.33 74.51 71.42 59.01 58.23%
DPS 42.00 42.00 32.00 32.00 30.00 30.00 19.00 69.44%
NAPS 8.86 8.94 8.55 8.30 8.00 8.05 7.75 9.30%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 284.90 271.87 234.45 214.00 199.99 186.20 169.31 41.33%
EPS 117.68 109.96 101.46 87.33 74.51 71.42 59.01 58.23%
DPS 42.00 42.00 32.00 32.00 30.00 30.00 19.00 69.44%
NAPS 8.86 8.94 8.55 8.30 8.00 8.05 7.75 9.30%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 8.44 9.18 8.46 7.11 7.08 6.71 6.80 -
P/RPS 2.96 3.38 3.61 3.32 3.54 3.60 4.02 -18.41%
P/EPS 7.17 8.35 8.34 8.14 9.50 9.40 11.52 -27.03%
EY 13.94 11.98 11.99 12.28 10.52 10.64 8.68 37.02%
DY 4.98 4.58 3.78 4.50 4.24 4.47 2.79 46.99%
P/NAPS 0.95 1.03 0.99 0.86 0.89 0.83 0.88 5.22%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 28/10/22 28/07/22 28/04/22 27/01/22 28/10/21 30/07/21 28/04/21 -
Price 8.59 9.15 8.75 6.90 7.68 6.60 6.89 -
P/RPS 3.02 3.37 3.73 3.22 3.84 3.54 4.07 -17.99%
P/EPS 7.30 8.32 8.62 7.90 10.31 9.24 11.68 -26.83%
EY 13.70 12.02 11.60 12.66 9.70 10.82 8.57 36.60%
DY 4.89 4.59 3.66 4.64 3.91 4.55 2.76 46.26%
P/NAPS 0.97 1.02 1.02 0.83 0.96 0.82 0.89 5.88%

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