[CHINTEK] YoY Cumulative Quarter Result on 31-May-2017 [#3]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

26-Jul-2017

Admission Sponsor

Sponsor

Financial Year

31-Aug-2017

Quarter

31-May-2017 [#3]

Profit Trend

QoQ- 27.06%

YoY- 157.8%

Quarter Report

3rd quarter 31.5.2017.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Cumulative Result
Revenue	90,658	92,065	124,346	114,587	79,664	78,861	89,064	0.29%
YoY %	-1.53%	-25.96%	8.52%	43.84%	1.02%	-11.46%	-	-
Horiz. %	101.79%	103.37%	139.61%	128.66%	89.45%	88.54%	100.00%	-
PBT	29,516	34,093	71,410	38,919	14,809	23,461	33,463	-2.06%
YoY %	-13.43%	-52.26%	83.48%	162.81%	-36.88%	-29.89%	-	-
Horiz. %	88.20%	101.88%	213.40%	116.30%	44.25%	70.11%	100.00%	-
Tax	-7,244	-8,514	-10,963	-8,627	-3,059	-3,586	-8,656	-2.92%
YoY %	14.92%	22.34%	-27.08%	-182.02%	14.70%	58.57%	-	-
Horiz. %	83.69%	98.36%	126.65%	99.66%	35.34%	41.43%	100.00%	-
NP	22,272	25,579	60,447	30,292	11,750	19,875	24,807	-1.77%
YoY %	-12.93%	-57.68%	99.55%	157.80%	-40.88%	-19.88%	-	-
Horiz. %	89.78%	103.11%	243.67%	122.11%	47.37%	80.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,272	25,579	60,447	30,292	11,750	19,875	24,807	-1.77%
YoY %	-12.93%	-57.68%	99.55%	157.80%	-40.88%	-19.88%	-	-
Horiz. %	89.78%	103.11%	243.67%	122.11%	47.37%	80.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.54%	24.97%	15.35%	22.17%	20.66%	15.28%	25.87%	-
YoY %	-1.72%	62.67%	-30.76%	7.31%	35.21%	-40.94%	-	-
Horiz. %	94.86%	96.52%	59.34%	85.70%	79.86%	59.06%	100.00%	-
Total Cost	68,386	66,486	63,899	84,295	67,914	58,986	64,257	1.04%
YoY %	2.86%	4.05%	-24.20%	24.12%	15.14%	-8.20%	-	-
Horiz. %	106.43%	103.47%	99.44%	131.18%	105.69%	91.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	682,481	669,690	715,372	690,704	646,850	645,022	621,268	1.57%
YoY %	1.91%	-6.39%	3.57%	6.78%	0.28%	3.82%	-	-
Horiz. %	109.85%	107.79%	115.15%	111.18%	104.12%	103.82%	100.00%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Dividend
Div	14,618	18,272	27,408	17,358	14,618	14,618	38,372	-14.84%
YoY %	-20.00%	-33.33%	57.90%	18.74%	0.00%	-61.90%	-	-
Horiz. %	38.10%	47.62%	71.43%	45.24%	38.10%	38.10%	100.00%	-
Div Payout %	65.63%	71.44%	45.34%	57.31%	124.41%	73.55%	154.68%	-
YoY %	-8.13%	57.57%	-20.89%	-53.93%	69.15%	-52.45%	-	-
Horiz. %	42.43%	46.19%	29.31%	37.05%	80.43%	47.55%	100.00%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Equity
Net Worth	682,481	669,690	715,372	690,704	646,850	645,022	621,268	1.57%
YoY %	1.91%	-6.39%	3.57%	6.78%	0.28%	3.82%	-	-
Horiz. %	109.85%	107.79%	115.15%	111.18%	104.12%	103.82%	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%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Ratio Analysis
NP Margin	24.57%	27.78%	48.61%	26.44%	14.75%	25.20%	27.85%	-
YoY %	-11.56%	-42.85%	83.85%	79.25%	-41.47%	-9.52%	-	-
Horiz. %	88.22%	99.75%	174.54%	94.94%	52.96%	90.48%	100.00%	-
ROE	3.26%	3.82%	8.45%	4.39%	1.82%	3.08%	3.99%	-
YoY %	-14.66%	-54.79%	92.48%	141.21%	-40.91%	-22.81%	-	-
Horiz. %	81.70%	95.74%	211.78%	110.03%	45.61%	77.19%	100.00%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Per Share
RPS	99.23	100.77	136.10	125.42	87.20	86.32	97.48	0.29%
YoY %	-1.53%	-25.96%	8.52%	43.83%	1.02%	-11.45%	-	-
Horiz. %	101.80%	103.38%	139.62%	128.66%	89.45%	88.55%	100.00%	-
EPS	24.38	28.00	66.16	33.16	12.86	21.75	27.15	-1.77%
YoY %	-12.93%	-57.68%	99.52%	157.85%	-40.87%	-19.89%	-	-
Horiz. %	89.80%	103.13%	243.68%	122.14%	47.37%	80.11%	100.00%	-
DPS	16.00	20.00	30.00	19.00	16.00	16.00	42.00	-14.84%
YoY %	-20.00%	-33.33%	57.89%	18.75%	0.00%	-61.90%	-	-
Horiz. %	38.10%	47.62%	71.43%	45.24%	38.10%	38.10%	100.00%	-
NAPS	7.47	7.33	7.83	7.56	7.08	7.06	6.80	1.57%
YoY %	1.91%	-6.39%	3.57%	6.78%	0.28%	3.82%	-	-
Horiz. %	109.85%	107.79%	115.15%	111.18%	104.12%	103.82%	100.00%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	99.23	100.77	136.10	125.42	87.20	86.32	97.48	0.29%
YoY %	-1.53%	-25.96%	8.52%	43.83%	1.02%	-11.45%	-	-
Horiz. %	101.80%	103.38%	139.62%	128.66%	89.45%	88.55%	100.00%	-
EPS	24.38	28.00	66.16	33.16	12.86	21.75	27.15	-1.77%
YoY %	-12.93%	-57.68%	99.52%	157.85%	-40.87%	-19.89%	-	-
Horiz. %	89.80%	103.13%	243.68%	122.14%	47.37%	80.11%	100.00%	-
DPS	16.00	20.00	30.00	19.00	16.00	16.00	42.00	-14.84%
YoY %	-20.00%	-33.33%	57.89%	18.75%	0.00%	-61.90%	-	-
Horiz. %	38.10%	47.62%	71.43%	45.24%	38.10%	38.10%	100.00%	-
NAPS	7.47	7.33	7.83	7.56	7.08	7.06	6.80	1.57%
YoY %	1.91%	-6.39%	3.57%	6.78%	0.28%	3.82%	-	-
Horiz. %	109.85%	107.79%	115.15%	111.18%	104.12%	103.82%	100.00%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/20	31/05/19	31/05/18	31/05/17	31/05/16	29/05/15	30/05/14	-
Price	5.90	6.58	6.85	8.10	7.51	9.25	9.85	-
P/RPS	5.95	6.53	5.03	6.46	8.61	10.72	10.10	-8.43%
YoY %	-8.88%	29.82%	-22.14%	-24.97%	-19.68%	6.14%	-	-
Horiz. %	58.91%	64.65%	49.80%	63.96%	85.25%	106.14%	100.00%	-
P/EPS	24.20	23.50	10.35	24.43	58.39	42.52	36.28	-6.52%
YoY %	2.98%	127.05%	-57.63%	-58.16%	37.32%	17.20%	-	-
Horiz. %	66.70%	64.77%	28.53%	67.34%	160.94%	117.20%	100.00%	-
EY	4.13	4.25	9.66	4.09	1.71	2.35	2.76	6.94%
YoY %	-2.82%	-56.00%	136.19%	139.18%	-27.23%	-14.86%	-	-
Horiz. %	149.64%	153.99%	350.00%	148.19%	61.96%	85.14%	100.00%	-
DY	2.71	3.04	4.38	2.35	2.13	1.73	4.26	-7.25%
YoY %	-10.86%	-30.59%	86.38%	10.33%	23.12%	-59.39%	-	-
Horiz. %	63.62%	71.36%	102.82%	55.16%	50.00%	40.61%	100.00%	-
P/NAPS	0.79	0.90	0.87	1.07	1.06	1.31	1.45	-9.61%
YoY %	-12.22%	3.45%	-18.69%	0.94%	-19.08%	-9.66%	-	-
Horiz. %	54.48%	62.07%	60.00%	73.79%	73.10%	90.34%	100.00%	-

	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	CAGR
Price Multiplier on Announcement Date
Date	28/07/20	31/07/19	30/07/18	26/07/17	28/07/16	30/07/15	24/07/14	-
Price	5.85	6.50	7.25	7.78	7.41	8.82	9.75	-
P/RPS	5.90	6.45	5.33	6.20	8.50	10.22	10.00	-8.41%
YoY %	-8.53%	21.01%	-14.03%	-27.06%	-16.83%	2.20%	-	-
Horiz. %	59.00%	64.50%	53.30%	62.00%	85.00%	102.20%	100.00%	-
P/EPS	24.00	23.22	10.96	23.47	57.62	40.54	35.91	-6.48%
YoY %	3.36%	111.86%	-53.30%	-59.27%	42.13%	12.89%	-	-
Horiz. %	66.83%	64.66%	30.52%	65.36%	160.46%	112.89%	100.00%	-
EY	4.17	4.31	9.13	4.26	1.74	2.47	2.78	6.98%
YoY %	-3.25%	-52.79%	114.32%	144.83%	-29.55%	-11.15%	-	-
Horiz. %	150.00%	155.04%	328.42%	153.24%	62.59%	88.85%	100.00%	-
DY	2.74	3.08	4.14	2.44	2.16	1.81	4.31	-7.26%
YoY %	-11.04%	-25.60%	69.67%	12.96%	19.34%	-58.00%	-	-
Horiz. %	63.57%	71.46%	96.06%	56.61%	50.12%	42.00%	100.00%	-
P/NAPS	0.78	0.89	0.93	1.03	1.05	1.25	1.43	-9.60%
YoY %	-12.36%	-4.30%	-9.71%	-1.90%	-16.00%	-12.59%	-	-
Horiz. %	54.55%	62.24%	65.03%	72.03%	73.43%	87.41%	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