[CHINTEK] YoY Cumulative Quarter Result on 31-May-2019 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
31-May-2019 [#3]
Profit Trend
QoQ- 43.64%
YoY- -57.68%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Revenue 196,642 130,967 90,658 92,065 124,346 114,587 79,664 16.24%
PBT 107,446 63,631 29,516 34,093 71,410 38,919 14,809 39.11%
Tax -23,519 -12,095 -7,244 -8,514 -10,963 -8,627 -3,059 40.46%
NP 83,927 51,536 22,272 25,579 60,447 30,292 11,750 38.75%
-
NP to SH 83,927 51,536 22,272 25,579 60,447 30,292 11,750 38.75%
-
Tax Rate 21.89% 19.01% 24.54% 24.97% 15.35% 22.17% 20.66% -
Total Cost 112,715 79,431 68,386 66,486 63,899 84,295 67,914 8.80%
-
Net Worth 816,785 735,472 682,481 669,690 715,372 690,704 646,850 3.96%
Dividend
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Div 38,372 27,408 14,618 18,272 27,408 17,358 14,618 17.44%
Div Payout % 45.72% 53.18% 65.63% 71.44% 45.34% 57.31% 124.41% -
Equity
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Net Worth 816,785 735,472 682,481 669,690 715,372 690,704 646,850 3.96%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
NP Margin 42.68% 39.35% 24.57% 27.78% 48.61% 26.44% 14.75% -
ROE 10.28% 7.01% 3.26% 3.82% 8.45% 4.39% 1.82% -
Per Share
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 215.23 143.35 99.23 100.77 136.10 125.42 87.20 16.24%
EPS 91.86 56.41 24.38 28.00 66.16 33.16 12.86 38.75%
DPS 42.00 30.00 16.00 20.00 30.00 19.00 16.00 17.44%
NAPS 8.94 8.05 7.47 7.33 7.83 7.56 7.08 3.96%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 215.23 143.35 99.23 100.77 136.10 125.42 87.20 16.24%
EPS 91.86 56.41 24.38 28.00 66.16 33.16 12.86 38.75%
DPS 42.00 30.00 16.00 20.00 30.00 19.00 16.00 17.44%
NAPS 8.94 8.05 7.47 7.33 7.83 7.56 7.08 3.96%
Price Multiplier on Financial Quarter End Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 -
Price 9.18 6.71 5.90 6.58 6.85 8.10 7.51 -
P/RPS 4.27 4.68 5.95 6.53 5.03 6.46 8.61 -11.02%
P/EPS 9.99 11.90 24.20 23.50 10.35 24.43 58.39 -25.48%
EY 10.01 8.41 4.13 4.25 9.66 4.09 1.71 34.22%
DY 4.58 4.47 2.71 3.04 4.38 2.35 2.13 13.60%
P/NAPS 1.03 0.83 0.79 0.90 0.87 1.07 1.06 -0.47%
Price Multiplier on Announcement Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 28/07/22 30/07/21 28/07/20 31/07/19 30/07/18 26/07/17 28/07/16 -
Price 9.15 6.60 5.85 6.50 7.25 7.78 7.41 -
P/RPS 4.25 4.60 5.90 6.45 5.33 6.20 8.50 -10.90%
P/EPS 9.96 11.70 24.00 23.22 10.96 23.47 57.62 -25.35%
EY 10.04 8.55 4.17 4.31 9.13 4.26 1.74 33.90%
DY 4.59 4.55 2.74 3.08 4.14 2.44 2.16 13.37%
P/NAPS 1.02 0.82 0.78 0.89 0.93 1.03 1.05 -0.48%

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