[CHINTEK] YoY 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- 6.78%
YoY- 275.03%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 49,131 33,692 33,480 39,643 34,557 27,752 31,893 7.46%
PBT 27,092 14,961 10,402 26,605 8,659 7,030 11,207 15.83%
Tax -4,565 -3,770 -2,631 -2,408 -2,207 -1,271 -1,457 20.94%
NP 22,527 11,191 7,771 24,197 6,452 5,759 9,750 14.96%
-
NP to SH 22,527 11,191 7,771 24,197 6,452 5,759 9,750 14.96%
-
Tax Rate 16.85% 25.20% 25.29% 9.05% 25.49% 18.08% 13.00% -
Total Cost 26,604 22,501 25,709 15,446 28,105 21,993 22,143 3.10%
-
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 17,358 7,309 9,136 18,272 9,136 7,309 7,309 15.49%
Div Payout % 77.06% 65.31% 117.57% 75.52% 141.60% 126.92% 74.96% -
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 45.85% 33.22% 23.21% 61.04% 18.67% 20.75% 30.57% -
ROE 3.06% 1.64% 1.16% 3.38% 0.93% 0.89% 1.51% -
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 53.78 36.88 36.65 43.39 37.82 30.38 34.91 7.46%
EPS 24.66 12.25 8.51 26.48 7.06 6.30 10.67 14.96%
DPS 19.00 8.00 10.00 20.00 10.00 8.00 8.00 15.49%
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 53.78 36.88 36.65 43.39 37.82 30.38 34.91 7.46%
EPS 24.66 12.25 8.51 26.48 7.06 6.30 10.67 14.96%
DPS 19.00 8.00 10.00 20.00 10.00 8.00 8.00 15.49%
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 12.48 16.00 17.96 15.79 21.42 24.72 26.50 -11.78%
P/EPS 27.21 48.17 77.36 25.86 114.70 119.14 86.68 -17.54%
EY 3.67 2.08 1.29 3.87 0.87 0.84 1.15 21.31%
DY 2.83 1.36 1.52 2.92 1.23 1.07 0.86 21.93%
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 12.27 15.86 17.74 16.71 20.57 24.39 25.27 -11.33%
P/EPS 26.77 47.76 76.42 27.37 110.17 117.56 82.65 -17.11%
EY 3.74 2.09 1.31 3.65 0.91 0.85 1.21 20.67%
DY 2.88 1.37 1.54 2.76 1.29 1.08 0.91 21.14%
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