[CHINTEK] YoY Cumulative Quarter Result on 30-Nov-2019 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

20-Jan-2020

Admission Sponsor

Sponsor

Financial Year

31-Aug-2020

Quarter

30-Nov-2019 [#1]

Profit Trend

QoQ- -75.67%

YoY- -19.0%

Quarter Report

1st Quarter 30.11.2019.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Cumulative Result
Revenue	62,956	58,203	45,406	33,237	29,147	42,512	42,462	6.78%
YoY %	8.17%	28.18%	36.61%	14.03%	-31.44%	0.12%	-	-
Horiz. %	148.26%	137.07%	106.93%	78.27%	68.64%	100.12%	100.00%	-
PBT	31,292	34,652	20,039	9,938	12,853	18,181	19,300	8.38%
YoY %	-9.70%	72.92%	101.64%	-22.68%	-29.31%	-5.80%	-	-
Horiz. %	162.13%	179.54%	103.83%	51.49%	66.60%	94.20%	100.00%	-
Tax	-5,997	-7,169	-4,268	-2,127	-3,210	-4,592	-3,568	9.03%
YoY %	16.35%	-67.97%	-100.66%	33.74%	30.10%	-28.70%	-	-
Horiz. %	168.08%	200.92%	119.62%	59.61%	89.97%	128.70%	100.00%	-
NP	25,295	27,483	15,771	7,811	9,643	13,589	15,732	8.23%
YoY %	-7.96%	74.26%	101.91%	-19.00%	-29.04%	-13.62%	-	-
Horiz. %	160.79%	174.69%	100.25%	49.65%	61.30%	86.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,295	27,483	15,771	7,811	9,643	13,589	15,732	8.23%
YoY %	-7.96%	74.26%	101.91%	-19.00%	-29.04%	-13.62%	-	-
Horiz. %	160.79%	174.69%	100.25%	49.65%	61.30%	86.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.16%	20.69%	21.30%	21.40%	24.97%	25.26%	18.49%	-
YoY %	-7.39%	-2.86%	-0.47%	-14.30%	-1.15%	36.61%	-	-
Horiz. %	103.62%	111.90%	115.20%	115.74%	135.05%	136.61%	100.00%	-
Total Cost	37,661	30,720	29,635	25,426	19,504	28,923	26,730	5.87%
YoY %	22.59%	3.66%	16.55%	30.36%	-32.57%	8.20%	-	-
Horiz. %	140.89%	114.93%	110.87%	95.12%	72.97%	108.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	835,057	758,312	703,495	682,481	660,554	706,235	677,913	3.53%
YoY %	10.12%	7.79%	3.08%	3.32%	-6.47%	4.18%	-	-
Horiz. %	123.18%	111.86%	103.77%	100.67%	97.44%	104.18%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Dividend
Div	9,136	11,877	10,049	7,309	9,136	9,136	8,222	1.77%
YoY %	-23.08%	18.19%	37.49%	-20.00%	0.00%	11.12%	-	-
Horiz. %	111.12%	144.45%	122.22%	88.90%	111.12%	111.12%	100.00%	-
Div Payout %	36.12%	43.22%	63.72%	93.57%	94.75%	67.23%	52.27%	-
YoY %	-16.43%	-32.17%	-31.90%	-1.25%	40.93%	28.62%	-	-
Horiz. %	69.10%	82.69%	121.91%	179.01%	181.27%	128.62%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Equity
Net Worth	835,057	758,312	703,495	682,481	660,554	706,235	677,913	3.53%
YoY %	10.12%	7.79%	3.08%	3.32%	-6.47%	4.18%	-	-
Horiz. %	123.18%	111.86%	103.77%	100.67%	97.44%	104.18%	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%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Ratio Analysis
NP Margin	40.18%	47.22%	34.73%	23.50%	33.08%	31.97%	37.05%	-
YoY %	-14.91%	35.96%	47.79%	-28.96%	3.47%	-13.71%	-	-
Horiz. %	108.45%	127.45%	93.74%	63.43%	89.28%	86.29%	100.00%	-
ROE	3.03%	3.62%	2.24%	1.14%	1.46%	1.92%	2.32%	-
YoY %	-16.30%	61.61%	96.49%	-21.92%	-23.96%	-17.24%	-	-
Horiz. %	130.60%	156.03%	96.55%	49.14%	62.93%	82.76%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Per Share
RPS	68.91	63.71	49.70	36.38	31.90	46.53	46.48	6.77%
YoY %	8.16%	28.19%	36.61%	14.04%	-31.44%	0.11%	-	-
Horiz. %	148.26%	137.07%	106.93%	78.27%	68.63%	100.11%	100.00%	-
EPS	27.69	30.08	17.26	8.55	10.55	14.87	17.22	8.23%
YoY %	-7.95%	74.28%	101.87%	-18.96%	-29.05%	-13.65%	-	-
Horiz. %	160.80%	174.68%	100.23%	49.65%	61.27%	86.35%	100.00%	-
DPS	10.00	13.00	11.00	8.00	10.00	10.00	9.00	1.77%
YoY %	-23.08%	18.18%	37.50%	-20.00%	0.00%	11.11%	-	-
Horiz. %	111.11%	144.44%	122.22%	88.89%	111.11%	111.11%	100.00%	-
NAPS	9.14	8.30	7.70	7.47	7.23	7.73	7.42	3.53%
YoY %	10.12%	7.79%	3.08%	3.32%	-6.47%	4.18%	-	-
Horiz. %	123.18%	111.86%	103.77%	100.67%	97.44%	104.18%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	68.91	63.71	49.70	36.38	31.90	46.53	46.48	6.77%
YoY %	8.16%	28.19%	36.61%	14.04%	-31.44%	0.11%	-	-
Horiz. %	148.26%	137.07%	106.93%	78.27%	68.63%	100.11%	100.00%	-
EPS	27.69	30.08	17.26	8.55	10.55	14.87	17.22	8.23%
YoY %	-7.95%	74.28%	101.87%	-18.96%	-29.05%	-13.65%	-	-
Horiz. %	160.80%	174.68%	100.23%	49.65%	61.27%	86.35%	100.00%	-
DPS	10.00	13.00	11.00	8.00	10.00	10.00	9.00	1.77%
YoY %	-23.08%	18.18%	37.50%	-20.00%	0.00%	11.11%	-	-
Horiz. %	111.11%	144.44%	122.22%	88.89%	111.11%	111.11%	100.00%	-
NAPS	9.14	8.30	7.70	7.47	7.23	7.73	7.42	3.53%
YoY %	10.12%	7.79%	3.08%	3.32%	-6.47%	4.18%	-	-
Horiz. %	123.18%	111.86%	103.77%	100.67%	97.44%	104.18%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	-
Price	8.53	7.11	6.82	6.50	6.68	7.60	7.60	-
P/RPS	12.38	11.16	13.72	17.87	20.94	16.33	16.35	-4.52%
YoY %	10.93%	-18.66%	-23.22%	-14.66%	28.23%	-0.12%	-	-
Horiz. %	75.72%	68.26%	83.91%	109.30%	128.07%	99.88%	100.00%	-
P/EPS	30.81	23.64	39.51	76.03	63.29	51.10	44.14	-5.81%
YoY %	30.33%	-40.17%	-48.03%	20.13%	23.86%	15.77%	-	-
Horiz. %	69.80%	53.56%	89.51%	172.25%	143.38%	115.77%	100.00%	-
EY	3.25	4.23	2.53	1.32	1.58	1.96	2.27	6.16%
YoY %	-23.17%	67.19%	91.67%	-16.46%	-19.39%	-13.66%	-	-
Horiz. %	143.17%	186.34%	111.45%	58.15%	69.60%	86.34%	100.00%	-
DY	1.17	1.83	1.61	1.23	1.50	1.32	1.18	-0.14%
YoY %	-36.07%	13.66%	30.89%	-18.00%	13.64%	11.86%	-	-
Horiz. %	99.15%	155.08%	136.44%	104.24%	127.12%	111.86%	100.00%	-
P/NAPS	0.93	0.86	0.89	0.87	0.92	0.98	1.02	-1.52%
YoY %	8.14%	-3.37%	2.30%	-5.43%	-6.12%	-3.92%	-	-
Horiz. %	91.18%	84.31%	87.25%	85.29%	90.20%	96.08%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Price Multiplier on Announcement Date
Date	30/01/23	27/01/22	26/01/21	20/01/20	29/01/19	29/01/18	23/01/17	-
Price	8.22	6.90	6.87	6.93	6.67	7.80	7.80	-
P/RPS	11.93	10.83	13.82	19.05	20.91	16.76	16.78	-5.52%
YoY %	10.16%	-21.64%	-27.45%	-8.90%	24.76%	-0.12%	-	-
Horiz. %	71.10%	64.54%	82.36%	113.53%	124.61%	99.88%	100.00%	-
P/EPS	29.69	22.94	39.80	81.06	63.20	52.44	45.30	-6.79%
YoY %	29.42%	-42.36%	-50.90%	28.26%	20.52%	15.76%	-	-
Horiz. %	65.54%	50.64%	87.86%	178.94%	139.51%	115.76%	100.00%	-
EY	3.37	4.36	2.51	1.23	1.58	1.91	2.21	7.28%
YoY %	-22.71%	73.71%	104.07%	-22.15%	-17.28%	-13.57%	-	-
Horiz. %	152.49%	197.29%	113.57%	55.66%	71.49%	86.43%	100.00%	-
DY	1.22	1.88	1.60	1.15	1.50	1.28	1.15	0.98%
YoY %	-35.11%	17.50%	39.13%	-23.33%	17.19%	11.30%	-	-
Horiz. %	106.09%	163.48%	139.13%	100.00%	130.43%	111.30%	100.00%	-
P/NAPS	0.90	0.83	0.89	0.93	0.92	1.01	1.05	-2.53%
YoY %	8.43%	-6.74%	-4.30%	1.09%	-8.91%	-3.81%	-	-
Horiz. %	85.71%	79.05%	84.76%	88.57%	87.62%	96.19%	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