[CHINTEK] YoY 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- 70.16%
YoY- 101.3%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 66,646 47,032 83,321 49,131 33,692 33,480 39,643 9.03%
PBT 30,162 13,772 38,209 27,092 14,961 10,402 26,605 2.11%
Tax -7,477 -2,331 -7,914 -4,565 -3,770 -2,631 -2,408 20.76%
NP 22,685 11,441 30,295 22,527 11,191 7,771 24,197 -1.06%
-
NP to SH 22,685 11,441 30,295 22,527 11,191 7,771 24,197 -1.06%
-
Tax Rate 24.79% 16.93% 20.71% 16.85% 25.20% 25.29% 9.05% -
Total Cost 43,961 35,591 53,026 26,604 22,501 25,709 15,446 19.02%
-
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 25,581 9,136 26,495 17,358 7,309 9,136 18,272 5.76%
Div Payout % 112.77% 79.86% 87.46% 77.06% 65.31% 117.57% 75.52% -
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 34.04% 24.33% 36.36% 45.85% 33.22% 23.21% 61.04% -
ROE 2.47% 1.34% 3.71% 3.06% 1.64% 1.16% 3.38% -
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 72.95 51.48 91.20 53.78 36.88 36.65 43.39 9.03%
EPS 24.83 12.52 33.16 24.66 12.25 8.51 26.48 -1.06%
DPS 28.00 10.00 29.00 19.00 8.00 10.00 20.00 5.76%
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 72.95 51.48 91.20 53.78 36.88 36.65 43.39 9.03%
EPS 24.83 12.52 33.16 24.66 12.25 8.51 26.48 -1.06%
DPS 28.00 10.00 29.00 19.00 8.00 10.00 20.00 5.76%
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 10.28 15.50 10.07 12.48 16.00 17.96 15.79 -6.89%
P/EPS 30.21 63.72 27.68 27.21 48.17 77.36 25.86 2.62%
EY 3.31 1.57 3.61 3.67 2.08 1.29 3.87 -2.56%
DY 3.73 1.25 3.16 2.83 1.36 1.52 2.92 4.16%
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 10.42 15.35 10.03 12.27 15.86 17.74 16.71 -7.56%
P/EPS 30.61 63.09 27.59 26.77 47.76 76.42 27.37 1.88%
EY 3.27 1.59 3.62 3.74 2.09 1.31 3.65 -1.81%
DY 3.68 1.27 3.17 2.88 1.37 1.54 2.76 4.90%
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