[CHINTEK] YoY TTM Result on 30-Nov-2021 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- 17.2%
YoY- 81.56%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 205,903 265,046 195,515 141,982 126,210 136,559 148,696 5.57%
PBT 66,077 136,521 102,340 57,342 39,690 78,381 51,472 4.24%
Tax -16,677 -31,193 -22,552 -13,395 -9,035 -10,177 -13,076 4.13%
NP 49,400 105,328 79,788 43,947 30,655 68,204 38,396 4.28%
-
NP to SH 49,400 105,328 79,788 43,947 30,655 68,204 38,396 4.28%
-
Tax Rate 25.24% 22.85% 22.04% 23.36% 22.76% 12.98% 25.40% -
Total Cost 156,503 159,718 115,727 98,035 95,555 68,355 110,300 6.00%
-
Net Worth 881,652 835,057 758,312 703,495 682,481 660,554 706,235 3.76%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 20,099 35,631 29,236 17,358 16,445 27,408 18,272 1.60%
Div Payout % 40.69% 33.83% 36.64% 39.50% 53.65% 40.19% 47.59% -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 881,652 835,057 758,312 703,495 682,481 660,554 706,235 3.76%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 23.99% 39.74% 40.81% 30.95% 24.29% 49.94% 25.82% -
ROE 5.60% 12.61% 10.52% 6.25% 4.49% 10.33% 5.44% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 225.37 290.10 214.00 155.40 138.14 149.47 162.75 5.57%
EPS 54.07 115.29 87.33 48.10 33.55 74.65 42.03 4.28%
DPS 22.00 39.00 32.00 19.00 18.00 30.00 20.00 1.60%
NAPS 9.65 9.14 8.30 7.70 7.47 7.23 7.73 3.76%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 225.37 290.10 214.00 155.40 138.14 149.47 162.75 5.57%
EPS 54.07 115.29 87.33 48.10 33.55 74.65 42.03 4.28%
DPS 22.00 39.00 32.00 19.00 18.00 30.00 20.00 1.60%
NAPS 9.65 9.14 8.30 7.70 7.47 7.23 7.73 3.76%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 7.64 8.53 7.11 6.82 6.50 6.68 7.60 -
P/RPS 3.39 2.94 3.32 4.39 4.71 4.47 4.67 -5.19%
P/EPS 14.13 7.40 8.14 14.18 19.37 8.95 18.08 -4.02%
EY 7.08 13.52 12.28 7.05 5.16 11.18 5.53 4.20%
DY 2.88 4.57 4.50 2.79 2.77 4.49 2.63 1.52%
P/NAPS 0.79 0.93 0.86 0.89 0.87 0.92 0.98 -3.52%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 29/01/24 30/01/23 27/01/22 26/01/21 20/01/20 29/01/19 29/01/18 -
Price 7.45 8.22 6.90 6.87 6.93 6.67 7.80 -
P/RPS 3.31 2.83 3.22 4.42 5.02 4.46 4.79 -5.97%
P/EPS 13.78 7.13 7.90 14.28 20.65 8.93 18.56 -4.83%
EY 7.26 14.02 12.66 7.00 4.84 11.19 5.39 5.08%
DY 2.95 4.74 4.64 2.77 2.60 4.50 2.56 2.39%
P/NAPS 0.77 0.90 0.83 0.89 0.93 0.92 1.01 -4.41%

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