[CHINTEK] YoY Annualized Quarter Result on 31-Aug-2021 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-Aug-2021 [#4]
Profit Trend
QoQ- -0.93%
YoY- 89.17%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 264,859 205,674 260,293 182,718 129,813 122,120 149,924 9.93%
PBT 117,462 70,002 139,881 87,726 47,241 42,221 83,709 5.80%
Tax -30,117 -16,632 -32,365 -19,651 -11,254 -10,118 -11,559 17.28%
NP 87,345 53,370 107,516 68,075 35,987 32,103 72,150 3.23%
-
NP to SH 87,345 53,370 107,516 68,075 35,987 32,103 72,150 3.23%
-
Tax Rate 25.64% 23.76% 23.14% 22.40% 23.82% 23.96% 13.81% -
Total Cost 177,514 152,304 152,777 114,643 93,826 90,017 77,774 14.73%
-
Net Worth 906,320 858,812 809,476 730,904 679,740 672,431 695,272 4.51%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div 36,545 18,272 38,372 27,408 14,618 18,272 27,408 4.90%
Div Payout % 41.84% 34.24% 35.69% 40.26% 40.62% 56.92% 37.99% -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 906,320 858,812 809,476 730,904 679,740 672,431 695,272 4.51%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 32.98% 25.95% 41.31% 37.26% 27.72% 26.29% 48.12% -
ROE 9.64% 6.21% 13.28% 9.31% 5.29% 4.77% 10.38% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 289.90 225.12 284.90 199.99 142.08 133.66 164.10 9.93%
EPS 95.60 58.42 117.68 74.51 39.39 35.14 78.97 3.23%
DPS 40.00 20.00 42.00 30.00 16.00 20.00 30.00 4.90%
NAPS 9.92 9.40 8.86 8.00 7.44 7.36 7.61 4.51%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 289.90 225.12 284.90 199.99 142.08 133.66 164.10 9.93%
EPS 95.60 58.42 117.68 74.51 39.39 35.14 78.97 3.23%
DPS 40.00 20.00 42.00 30.00 16.00 20.00 30.00 4.90%
NAPS 9.92 9.40 8.86 8.00 7.44 7.36 7.61 4.51%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 7.78 7.67 8.44 7.08 5.90 6.30 7.58 -
P/RPS 2.68 3.41 2.96 3.54 4.15 4.71 4.62 -8.66%
P/EPS 8.14 13.13 7.17 9.50 14.98 17.93 9.60 -2.70%
EY 12.29 7.62 13.94 10.52 6.68 5.58 10.42 2.78%
DY 5.14 2.61 4.98 4.24 2.71 3.17 3.96 4.43%
P/NAPS 0.78 0.82 0.95 0.89 0.79 0.86 1.00 -4.05%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 29/10/24 30/10/23 28/10/22 28/10/21 30/10/20 31/10/19 30/10/18 -
Price 7.68 7.67 8.59 7.68 5.96 6.31 7.00 -
P/RPS 2.65 3.41 3.02 3.84 4.19 4.72 4.27 -7.63%
P/EPS 8.03 13.13 7.30 10.31 15.13 17.96 8.86 -1.62%
EY 12.45 7.62 13.70 9.70 6.61 5.57 11.28 1.65%
DY 5.21 2.61 4.89 3.91 2.68 3.17 4.29 3.28%
P/NAPS 0.77 0.82 0.97 0.96 0.80 0.86 0.92 -2.92%

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