[CHINTEK] YoY Cumulative 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- -66.48%
YoY- -13.62%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 45,406 33,237 29,147 42,512 42,462 27,813 27,721 8.56%
PBT 20,039 9,938 12,853 18,181 19,300 7,780 12,529 8.13%
Tax -4,268 -2,127 -3,210 -4,592 -3,568 -1,794 -1,918 14.24%
NP 15,771 7,811 9,643 13,589 15,732 5,986 10,611 6.82%
-
NP to SH 15,771 7,811 9,643 13,589 15,732 5,986 10,611 6.82%
-
Tax Rate 21.30% 21.40% 24.97% 25.26% 18.49% 23.06% 15.31% -
Total Cost 29,635 25,426 19,504 28,923 26,730 21,827 17,110 9.57%
-
Net Worth 703,495 682,481 660,554 706,235 677,913 652,331 633,145 1.76%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 10,049 7,309 9,136 9,136 8,222 7,309 7,309 5.44%
Div Payout % 63.72% 93.57% 94.75% 67.23% 52.27% 122.10% 68.88% -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 703,495 682,481 660,554 706,235 677,913 652,331 633,145 1.76%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 34.73% 23.50% 33.08% 31.97% 37.05% 21.52% 38.28% -
ROE 2.24% 1.14% 1.46% 1.92% 2.32% 0.92% 1.68% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 49.70 36.38 31.90 46.53 46.48 30.44 30.34 8.56%
EPS 17.26 8.55 10.55 14.87 17.22 6.55 11.61 6.82%
DPS 11.00 8.00 10.00 10.00 9.00 8.00 8.00 5.44%
NAPS 7.70 7.47 7.23 7.73 7.42 7.14 6.93 1.76%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 49.70 36.38 31.90 46.53 46.48 30.44 30.34 8.56%
EPS 17.26 8.55 10.55 14.87 17.22 6.55 11.61 6.82%
DPS 11.00 8.00 10.00 10.00 9.00 8.00 8.00 5.44%
NAPS 7.70 7.47 7.23 7.73 7.42 7.14 6.93 1.76%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
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 13.72 17.87 20.94 16.33 16.35 26.61 31.61 -12.97%
P/EPS 39.51 76.03 63.29 51.10 44.14 123.63 82.57 -11.55%
EY 2.53 1.32 1.58 1.96 2.27 0.81 1.21 13.06%
DY 1.61 1.23 1.50 1.32 1.18 0.99 0.83 11.66%
P/NAPS 0.89 0.87 0.92 0.98 1.02 1.13 1.38 -7.04%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
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 13.82 19.05 20.91 16.76 16.78 25.29 30.59 -12.39%
P/EPS 39.80 81.06 63.20 52.44 45.30 117.52 79.90 -10.95%
EY 2.51 1.23 1.58 1.91 2.21 0.85 1.25 12.30%
DY 1.60 1.15 1.50 1.28 1.15 1.04 0.86 10.89%
P/NAPS 0.89 0.93 0.92 1.01 1.05 1.08 1.34 -6.58%

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