[CHINTEK] YoY Cumulative Quarter Result on 31-May-2018 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- 66.75%
YoY- 99.55%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 130,967 90,658 92,065 124,346 114,587 79,664 78,861 8.81%
PBT 63,631 29,516 34,093 71,410 38,919 14,809 23,461 18.07%
Tax -12,095 -7,244 -8,514 -10,963 -8,627 -3,059 -3,586 22.43%
NP 51,536 22,272 25,579 60,447 30,292 11,750 19,875 17.19%
-
NP to SH 51,536 22,272 25,579 60,447 30,292 11,750 19,875 17.19%
-
Tax Rate 19.01% 24.54% 24.97% 15.35% 22.17% 20.66% 15.28% -
Total Cost 79,431 68,386 66,486 63,899 84,295 67,914 58,986 5.08%
-
Net Worth 735,472 682,481 669,690 715,372 690,704 646,850 645,022 2.20%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 27,408 14,618 18,272 27,408 17,358 14,618 14,618 11.03%
Div Payout % 53.18% 65.63% 71.44% 45.34% 57.31% 124.41% 73.55% -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 735,472 682,481 669,690 715,372 690,704 646,850 645,022 2.20%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 39.35% 24.57% 27.78% 48.61% 26.44% 14.75% 25.20% -
ROE 7.01% 3.26% 3.82% 8.45% 4.39% 1.82% 3.08% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 143.35 99.23 100.77 136.10 125.42 87.20 86.32 8.81%
EPS 56.41 24.38 28.00 66.16 33.16 12.86 21.75 17.19%
DPS 30.00 16.00 20.00 30.00 19.00 16.00 16.00 11.03%
NAPS 8.05 7.47 7.33 7.83 7.56 7.08 7.06 2.20%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 143.35 99.23 100.77 136.10 125.42 87.20 86.32 8.81%
EPS 56.41 24.38 28.00 66.16 33.16 12.86 21.75 17.19%
DPS 30.00 16.00 20.00 30.00 19.00 16.00 16.00 11.03%
NAPS 8.05 7.47 7.33 7.83 7.56 7.08 7.06 2.20%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 6.71 5.90 6.58 6.85 8.10 7.51 9.25 -
P/RPS 4.68 5.95 6.53 5.03 6.46 8.61 10.72 -12.89%
P/EPS 11.90 24.20 23.50 10.35 24.43 58.39 42.52 -19.10%
EY 8.41 4.13 4.25 9.66 4.09 1.71 2.35 23.65%
DY 4.47 2.71 3.04 4.38 2.35 2.13 1.73 17.12%
P/NAPS 0.83 0.79 0.90 0.87 1.07 1.06 1.31 -7.31%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 30/07/21 28/07/20 31/07/19 30/07/18 26/07/17 28/07/16 30/07/15 -
Price 6.60 5.85 6.50 7.25 7.78 7.41 8.82 -
P/RPS 4.60 5.90 6.45 5.33 6.20 8.50 10.22 -12.44%
P/EPS 11.70 24.00 23.22 10.96 23.47 57.62 40.54 -18.69%
EY 8.55 4.17 4.31 9.13 4.26 1.74 2.47 22.96%
DY 4.55 2.74 3.08 4.14 2.44 2.16 1.81 16.58%
P/NAPS 0.82 0.78 0.89 0.93 1.03 1.05 1.25 -6.77%

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