[CHINTEK] QoQ TTM Result on 31-May-2022 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 8.38%
YoY- 53.97%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 256,072 265,046 260,293 248,393 214,203 195,515 182,718 25.31%
PBT 107,326 136,521 139,881 131,541 120,424 102,340 87,727 14.43%
Tax -25,226 -31,193 -32,365 -31,075 -27,726 -22,552 -19,651 18.17%
NP 82,100 105,328 107,516 100,466 92,698 79,788 68,076 13.33%
-
NP to SH 82,100 105,328 107,516 100,466 92,698 79,788 68,076 13.33%
-
Tax Rate 23.50% 22.85% 23.14% 23.62% 23.02% 22.04% 22.40% -
Total Cost 173,972 159,718 152,777 147,927 121,505 115,727 114,642 32.15%
-
Net Worth 832,316 835,057 809,476 816,785 781,153 758,312 730,904 9.07%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div 35,631 35,631 38,372 38,372 29,236 29,236 27,408 19.17%
Div Payout % 43.40% 33.83% 35.69% 38.19% 31.54% 36.64% 40.26% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 832,316 835,057 809,476 816,785 781,153 758,312 730,904 9.07%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 32.06% 39.74% 41.31% 40.45% 43.28% 40.81% 37.26% -
ROE 9.86% 12.61% 13.28% 12.30% 11.87% 10.52% 9.31% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 280.28 290.10 284.90 271.87 234.45 214.00 199.99 25.31%
EPS 89.86 115.29 117.68 109.96 101.46 87.33 74.51 13.34%
DPS 39.00 39.00 42.00 42.00 32.00 32.00 30.00 19.17%
NAPS 9.11 9.14 8.86 8.94 8.55 8.30 8.00 9.07%
Adjusted Per Share Value based on latest NOSH - 91,363
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 280.28 290.10 284.90 271.87 234.45 214.00 199.99 25.31%
EPS 89.86 115.29 117.68 109.96 101.46 87.33 74.51 13.34%
DPS 39.00 39.00 42.00 42.00 32.00 32.00 30.00 19.17%
NAPS 9.11 9.14 8.86 8.94 8.55 8.30 8.00 9.07%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 8.49 8.53 8.44 9.18 8.46 7.11 7.08 -
P/RPS 3.03 2.94 2.96 3.38 3.61 3.32 3.54 -9.87%
P/EPS 9.45 7.40 7.17 8.35 8.34 8.14 9.50 -0.35%
EY 10.58 13.52 13.94 11.98 11.99 12.28 10.52 0.38%
DY 4.59 4.57 4.98 4.58 3.78 4.50 4.24 5.44%
P/NAPS 0.93 0.93 0.95 1.03 0.99 0.86 0.89 2.98%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 27/04/23 30/01/23 28/10/22 28/07/22 28/04/22 27/01/22 28/10/21 -
Price 8.36 8.22 8.59 9.15 8.75 6.90 7.68 -
P/RPS 2.98 2.83 3.02 3.37 3.73 3.22 3.84 -15.59%
P/EPS 9.30 7.13 7.30 8.32 8.62 7.90 10.31 -6.66%
EY 10.75 14.02 13.70 12.02 11.60 12.66 9.70 7.11%
DY 4.67 4.74 4.89 4.59 3.66 4.64 3.91 12.60%
P/NAPS 0.92 0.90 0.97 1.02 1.02 0.83 0.96 -2.80%

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