[CHINTEK] YoY TTM Result on 28-Feb-2021 [#2]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- 22.68%
YoY- 112.47%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 211,017 256,072 214,203 154,683 120,501 123,806 153,319 5.46%
PBT 87,305 107,326 120,424 69,226 33,085 62,979 67,135 4.47%
Tax -20,024 -25,226 -27,726 -15,310 -7,709 -8,887 -14,187 5.90%
NP 67,281 82,100 92,698 53,916 25,376 54,092 52,948 4.06%
-
NP to SH 67,281 82,100 92,698 53,916 25,376 54,092 52,948 4.06%
-
Tax Rate 22.94% 23.50% 23.02% 22.12% 23.30% 14.11% 21.13% -
Total Cost 143,736 173,972 121,505 100,767 95,125 69,714 100,371 6.16%
-
Net Worth 896,271 832,316 781,153 708,063 676,086 666,036 709,890 3.95%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div 20,099 35,631 29,236 17,358 16,445 27,408 18,272 1.59%
Div Payout % 29.87% 43.40% 31.54% 32.20% 64.81% 50.67% 34.51% -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 896,271 832,316 781,153 708,063 676,086 666,036 709,890 3.95%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 31.88% 32.06% 43.28% 34.86% 21.06% 43.69% 34.53% -
ROE 7.51% 9.86% 11.87% 7.61% 3.75% 8.12% 7.46% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 230.97 280.28 234.45 169.31 131.89 135.51 167.81 5.46%
EPS 73.64 89.86 101.46 59.01 27.77 59.21 57.95 4.07%
DPS 22.00 39.00 32.00 19.00 18.00 30.00 20.00 1.59%
NAPS 9.81 9.11 8.55 7.75 7.40 7.29 7.77 3.95%
Adjusted Per Share Value based on latest NOSH - 91,363
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 230.97 280.28 234.45 169.31 131.89 135.51 167.81 5.46%
EPS 73.64 89.86 101.46 59.01 27.77 59.21 57.95 4.07%
DPS 22.00 39.00 32.00 19.00 18.00 30.00 20.00 1.59%
NAPS 9.81 9.11 8.55 7.75 7.40 7.29 7.77 3.95%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 7.50 8.49 8.46 6.80 6.20 7.00 7.78 -
P/RPS 3.25 3.03 3.61 4.02 4.70 5.17 4.64 -5.75%
P/EPS 10.18 9.45 8.34 11.52 22.32 11.82 13.42 -4.49%
EY 9.82 10.58 11.99 8.68 4.48 8.46 7.45 4.70%
DY 2.93 4.59 3.78 2.79 2.90 4.29 2.57 2.20%
P/NAPS 0.76 0.93 0.99 0.88 0.84 0.96 1.00 -4.46%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 25/04/24 27/04/23 28/04/22 28/04/21 19/06/20 29/04/19 30/04/18 -
Price 7.50 8.36 8.75 6.89 5.69 6.70 7.02 -
P/RPS 3.25 2.98 3.73 4.07 4.31 4.94 4.18 -4.10%
P/EPS 10.18 9.30 8.62 11.68 20.49 11.32 12.11 -2.84%
EY 9.82 10.75 11.60 8.57 4.88 8.84 8.26 2.92%
DY 2.93 4.67 3.66 2.76 3.16 4.48 2.85 0.46%
P/NAPS 0.76 0.92 1.02 0.89 0.77 0.92 0.90 -2.77%

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