[CHINTEK] YoY Cumulative Quarter Result on 31-Aug-2018 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-Aug-2018 [#4]
Profit Trend
QoQ- 19.36%
YoY- 77.98%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 182,718 129,813 122,120 149,924 148,646 112,140 104,007 9.83%
PBT 87,726 47,241 42,221 83,709 52,590 22,348 36,366 15.79%
Tax -19,651 -11,254 -10,118 -11,559 -12,052 -4,596 -5,895 22.19%
NP 68,075 35,987 32,103 72,150 40,538 17,752 30,471 14.32%
-
NP to SH 68,075 35,987 32,103 72,150 40,538 17,752 30,471 14.32%
-
Tax Rate 22.40% 23.82% 23.96% 13.81% 22.92% 20.57% 16.21% -
Total Cost 114,643 93,826 90,017 77,774 108,108 94,388 73,536 7.67%
-
Net Worth 730,904 679,740 672,431 695,272 696,186 646,850 645,022 2.10%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Div 27,408 14,618 18,272 27,408 17,358 14,618 14,618 11.03%
Div Payout % 40.26% 40.62% 56.92% 37.99% 42.82% 82.35% 47.97% -
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 730,904 679,740 672,431 695,272 696,186 646,850 645,022 2.10%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin 37.26% 27.72% 26.29% 48.12% 27.27% 15.83% 29.30% -
ROE 9.31% 5.29% 4.77% 10.38% 5.82% 2.74% 4.72% -
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 199.99 142.08 133.66 164.10 162.70 122.74 113.84 9.83%
EPS 74.51 39.39 35.14 78.97 44.37 19.43 33.35 14.32%
DPS 30.00 16.00 20.00 30.00 19.00 16.00 16.00 11.03%
NAPS 8.00 7.44 7.36 7.61 7.62 7.08 7.06 2.10%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 199.99 142.08 133.66 164.10 162.70 122.74 113.84 9.83%
EPS 74.51 39.39 35.14 78.97 44.37 19.43 33.35 14.32%
DPS 30.00 16.00 20.00 30.00 19.00 16.00 16.00 11.03%
NAPS 8.00 7.44 7.36 7.61 7.62 7.08 7.06 2.10%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 7.08 5.90 6.30 7.58 7.85 7.72 8.01 -
P/RPS 3.54 4.15 4.71 4.62 4.82 6.29 7.04 -10.81%
P/EPS 9.50 14.98 17.93 9.60 17.69 39.73 24.02 -14.31%
EY 10.52 6.68 5.58 10.42 5.65 2.52 4.16 16.70%
DY 4.24 2.71 3.17 3.96 2.42 2.07 2.00 13.32%
P/NAPS 0.89 0.79 0.86 1.00 1.03 1.09 1.13 -3.89%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 28/10/21 30/10/20 31/10/19 30/10/18 30/10/17 27/10/16 29/10/15 -
Price 7.68 5.96 6.31 7.00 7.80 7.85 8.30 -
P/RPS 3.84 4.19 4.72 4.27 4.79 6.40 7.29 -10.12%
P/EPS 10.31 15.13 17.96 8.86 17.58 40.40 24.89 -13.64%
EY 9.70 6.61 5.57 11.28 5.69 2.48 4.02 15.79%
DY 3.91 2.68 3.17 4.29 2.44 2.04 1.93 12.47%
P/NAPS 0.96 0.80 0.86 0.92 1.02 1.11 1.18 -3.37%

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