[CHINTEK] YoY Cumulative Quarter Result on 31-May-2021 [#3]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
30-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- 77.65%
YoY- 131.39%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Cumulative Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 181,089 156,132 196,642 130,967 90,658 92,065 124,346 6.45%
PBT 84,147 50,454 107,446 63,631 29,516 34,093 71,410 2.77%
Tax -19,335 -10,797 -23,519 -12,095 -7,244 -8,514 -10,963 9.90%
NP 64,812 39,657 83,927 51,536 22,272 25,579 60,447 1.16%
-
NP to SH 64,812 39,657 83,927 51,536 22,272 25,579 60,447 1.16%
-
Tax Rate 22.98% 21.40% 21.89% 19.01% 24.54% 24.97% 15.35% -
Total Cost 116,277 116,475 112,715 79,431 68,386 66,486 63,899 10.48%
-
Net Worth 918,198 854,244 816,785 735,472 682,481 669,690 715,372 4.24%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div 36,545 18,272 38,372 27,408 14,618 18,272 27,408 4.90%
Div Payout % 56.39% 46.08% 45.72% 53.18% 65.63% 71.44% 45.34% -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 918,198 854,244 816,785 735,472 682,481 669,690 715,372 4.24%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 35.79% 25.40% 42.68% 39.35% 24.57% 27.78% 48.61% -
ROE 7.06% 4.64% 10.28% 7.01% 3.26% 3.82% 8.45% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 198.21 170.89 215.23 143.35 99.23 100.77 136.10 6.45%
EPS 70.94 43.41 91.86 56.41 24.38 28.00 66.16 1.16%
DPS 40.00 20.00 42.00 30.00 16.00 20.00 30.00 4.90%
NAPS 10.05 9.35 8.94 8.05 7.47 7.33 7.83 4.24%
Adjusted Per Share Value based on latest NOSH - 91,363
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 198.21 170.89 215.23 143.35 99.23 100.77 136.10 6.45%
EPS 70.94 43.41 91.86 56.41 24.38 28.00 66.16 1.16%
DPS 40.00 20.00 42.00 30.00 16.00 20.00 30.00 4.90%
NAPS 10.05 9.35 8.94 8.05 7.47 7.33 7.83 4.24%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 7.50 7.98 9.18 6.71 5.90 6.58 6.85 -
P/RPS 3.78 4.67 4.27 4.68 5.95 6.53 5.03 -4.64%
P/EPS 10.57 18.38 9.99 11.90 24.20 23.50 10.35 0.35%
EY 9.46 5.44 10.01 8.41 4.13 4.25 9.66 -0.34%
DY 5.33 2.51 4.58 4.47 2.71 3.04 4.38 3.32%
P/NAPS 0.75 0.85 1.03 0.83 0.79 0.90 0.87 -2.44%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 29/07/24 28/07/23 28/07/22 30/07/21 28/07/20 31/07/19 30/07/18 -
Price 7.60 7.90 9.15 6.60 5.85 6.50 7.25 -
P/RPS 3.83 4.62 4.25 4.60 5.90 6.45 5.33 -5.35%
P/EPS 10.71 18.20 9.96 11.70 24.00 23.22 10.96 -0.38%
EY 9.33 5.49 10.04 8.55 4.17 4.31 9.13 0.36%
DY 5.26 2.53 4.59 4.55 2.74 3.08 4.14 4.06%
P/NAPS 0.76 0.84 1.02 0.82 0.78 0.89 0.93 -3.30%

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