[CHINTEK] YoY Annualized Quarter 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- 34.09%

YoY- -13.62%

Quarter Report

1st Quarter 30.11.2017.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Annualized Quarter Result
Revenue	181,624	132,948	116,588	170,048	169,848	111,252	110,884	8.56%
YoY %	36.61%	14.03%	-31.44%	0.12%	52.67%	0.33%	-	-
Horiz. %	163.80%	119.90%	105.14%	153.36%	153.18%	100.33%	100.00%	-
PBT	80,156	39,752	51,412	72,724	77,200	31,120	50,116	8.13%
YoY %	101.64%	-22.68%	-29.31%	-5.80%	148.07%	-37.90%	-	-
Horiz. %	159.94%	79.32%	102.59%	145.11%	154.04%	62.10%	100.00%	-
Tax	-17,072	-8,508	-12,840	-18,368	-14,272	-7,176	-7,672	14.24%
YoY %	-100.66%	33.74%	30.10%	-28.70%	-98.89%	6.47%	-	-
Horiz. %	222.52%	110.90%	167.36%	239.42%	186.03%	93.53%	100.00%	-
NP	63,084	31,244	38,572	54,356	62,928	23,944	42,444	6.82%
YoY %	101.91%	-19.00%	-29.04%	-13.62%	162.81%	-43.59%	-	-
Horiz. %	148.63%	73.61%	90.88%	128.07%	148.26%	56.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,084	31,244	38,572	54,356	62,928	23,944	42,444	6.82%
YoY %	101.91%	-19.00%	-29.04%	-13.62%	162.81%	-43.59%	-	-
Horiz. %	148.63%	73.61%	90.88%	128.07%	148.26%	56.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.30%	21.40%	24.97%	25.26%	18.49%	23.06%	15.31%	-
YoY %	-0.47%	-14.30%	-1.15%	36.61%	-19.82%	50.62%	-	-
Horiz. %	139.12%	139.78%	163.10%	164.99%	120.77%	150.62%	100.00%	-
Total Cost	118,540	101,704	78,016	115,692	106,920	87,308	68,440	9.57%
YoY %	16.55%	30.36%	-32.57%	8.20%	22.46%	27.57%	-	-
Horiz. %	173.20%	148.60%	113.99%	169.04%	156.22%	127.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	703,495	682,481	660,554	706,235	677,913	652,331	633,145	1.76%
YoY %	3.08%	3.32%	-6.47%	4.18%	3.92%	3.03%	-	-
Horiz. %	111.11%	107.79%	104.33%	111.54%	107.07%	103.03%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Dividend
Div	40,199	29,236	36,545	36,545	32,890	29,236	29,236	5.44%
YoY %	37.50%	-20.00%	0.00%	11.11%	12.50%	0.00%	-	-
Horiz. %	137.50%	100.00%	125.00%	125.00%	112.50%	100.00%	100.00%	-
Div Payout %	63.72%	93.57%	94.75%	67.23%	52.27%	122.10%	68.88%	-
YoY %	-31.90%	-1.25%	40.93%	28.62%	-57.19%	77.26%	-	-
Horiz. %	92.51%	135.84%	137.56%	97.60%	75.89%	177.26%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Equity
Net Worth	703,495	682,481	660,554	706,235	677,913	652,331	633,145	1.76%
YoY %	3.08%	3.32%	-6.47%	4.18%	3.92%	3.03%	-	-
Horiz. %	111.11%	107.79%	104.33%	111.54%	107.07%	103.03%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,363	91,363	91,363	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Ratio Analysis
NP Margin	34.73%	23.50%	33.08%	31.97%	37.05%	21.52%	38.28%	-
YoY %	47.79%	-28.96%	3.47%	-13.71%	72.17%	-43.78%	-	-
Horiz. %	90.73%	61.39%	86.42%	83.52%	96.79%	56.22%	100.00%	-
ROE	8.97%	4.58%	5.84%	7.70%	9.28%	3.67%	6.70%	-
YoY %	95.85%	-21.58%	-24.16%	-17.03%	152.86%	-45.22%	-	-
Horiz. %	133.88%	68.36%	87.16%	114.93%	138.51%	54.78%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Per Share
RPS	198.79	145.52	127.61	186.12	185.90	121.77	121.37	8.56%
YoY %	36.61%	14.03%	-31.44%	0.12%	52.66%	0.33%	-	-
Horiz. %	163.79%	119.90%	105.14%	153.35%	153.17%	100.33%	100.00%	-
EPS	69.04	34.20	42.20	59.48	68.88	26.20	46.44	6.82%
YoY %	101.87%	-18.96%	-29.05%	-13.65%	162.90%	-43.58%	-	-
Horiz. %	148.66%	73.64%	90.87%	128.08%	148.32%	56.42%	100.00%	-
DPS	44.00	32.00	40.00	40.00	36.00	32.00	32.00	5.44%
YoY %	37.50%	-20.00%	0.00%	11.11%	12.50%	0.00%	-	-
Horiz. %	137.50%	100.00%	125.00%	125.00%	112.50%	100.00%	100.00%	-
NAPS	7.70	7.47	7.23	7.73	7.42	7.14	6.93	1.76%
YoY %	3.08%	3.32%	-6.47%	4.18%	3.92%	3.03%	-	-
Horiz. %	111.11%	107.79%	104.33%	111.54%	107.07%	103.03%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	198.79	145.52	127.61	186.12	185.90	121.77	121.37	8.56%
YoY %	36.61%	14.03%	-31.44%	0.12%	52.66%	0.33%	-	-
Horiz. %	163.79%	119.90%	105.14%	153.35%	153.17%	100.33%	100.00%	-
EPS	69.04	34.20	42.20	59.48	68.88	26.20	46.44	6.82%
YoY %	101.87%	-18.96%	-29.05%	-13.65%	162.90%	-43.58%	-	-
Horiz. %	148.66%	73.64%	90.87%	128.08%	148.32%	56.42%	100.00%	-
DPS	44.00	32.00	40.00	40.00	36.00	32.00	32.00	5.44%
YoY %	37.50%	-20.00%	0.00%	11.11%	12.50%	0.00%	-	-
Horiz. %	137.50%	100.00%	125.00%	125.00%	112.50%	100.00%	100.00%	-
NAPS	7.70	7.47	7.23	7.73	7.42	7.14	6.93	1.76%
YoY %	3.08%	3.32%	-6.47%	4.18%	3.92%	3.03%	-	-
Horiz. %	111.11%	107.79%	104.33%	111.54%	107.07%	103.03%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	-
Price	6.82	6.50	6.68	7.60	7.60	8.10	9.59	-
P/RPS	3.43	4.47	5.23	4.08	4.09	6.65	7.90	-12.97%
YoY %	-23.27%	-14.53%	28.19%	-0.24%	-38.50%	-15.82%	-	-
Horiz. %	43.42%	56.58%	66.20%	51.65%	51.77%	84.18%	100.00%	-
P/EPS	9.88	19.01	15.82	12.77	11.03	30.91	20.64	-11.54%
YoY %	-48.03%	20.16%	23.88%	15.78%	-64.32%	49.76%	-	-
Horiz. %	47.87%	92.10%	76.65%	61.87%	53.44%	149.76%	100.00%	-
EY	10.12	5.26	6.32	7.83	9.06	3.24	4.84	13.06%
YoY %	92.40%	-16.77%	-19.28%	-13.58%	179.63%	-33.06%	-	-
Horiz. %	209.09%	108.68%	130.58%	161.78%	187.19%	66.94%	100.00%	-
DY	6.45	4.92	5.99	5.26	4.74	3.95	3.34	11.58%
YoY %	31.10%	-17.86%	13.88%	10.97%	20.00%	18.26%	-	-
Horiz. %	193.11%	147.31%	179.34%	157.49%	141.92%	118.26%	100.00%	-
P/NAPS	0.89	0.87	0.92	0.98	1.02	1.13	1.38	-7.04%
YoY %	2.30%	-5.43%	-6.12%	-3.92%	-9.73%	-18.12%	-	-
Horiz. %	64.49%	63.04%	66.67%	71.01%	73.91%	81.88%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Price Multiplier on Announcement Date
Date	26/01/21	20/01/20	29/01/19	29/01/18	23/01/17	27/01/16	28/01/15	-
Price	6.87	6.93	6.67	7.80	7.80	7.70	9.28	-
P/RPS	3.46	4.76	5.23	4.19	4.20	6.32	7.65	-12.37%
YoY %	-27.31%	-8.99%	24.82%	-0.24%	-33.54%	-17.39%	-	-
Horiz. %	45.23%	62.22%	68.37%	54.77%	54.90%	82.61%	100.00%	-
P/EPS	9.95	20.26	15.80	13.11	11.32	29.38	19.98	-10.96%
YoY %	-50.89%	28.23%	20.52%	15.81%	-61.47%	47.05%	-	-
Horiz. %	49.80%	101.40%	79.08%	65.62%	56.66%	147.05%	100.00%	-
EY	10.05	4.93	6.33	7.63	8.83	3.40	5.01	12.29%
YoY %	103.85%	-22.12%	-17.04%	-13.59%	159.71%	-32.14%	-	-
Horiz. %	200.60%	98.40%	126.35%	152.30%	176.25%	67.86%	100.00%	-
DY	6.40	4.62	6.00	5.13	4.62	4.16	3.45	10.83%
YoY %	38.53%	-23.00%	16.96%	11.04%	11.06%	20.58%	-	-
Horiz. %	185.51%	133.91%	173.91%	148.70%	133.91%	120.58%	100.00%	-
P/NAPS	0.89	0.93	0.92	1.01	1.05	1.08	1.34	-6.58%
YoY %	-4.30%	1.09%	-8.91%	-3.81%	-2.78%	-19.40%	-	-
Horiz. %	66.42%	69.40%	68.66%	75.37%	78.36%	80.60%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos