[CHINTEK] YoY TTM Result on 31-Aug-2019 [#4]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
31-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
31-Aug-2019 [#4]
Profit Trend
QoQ- -13.75%
YoY- -54.97%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 260,293 182,718 129,813 122,120 149,924 148,646 108,426 15.70%
PBT 139,881 87,727 47,241 42,605 83,709 52,591 14,567 45.76%
Tax -32,365 -19,651 -11,254 -10,118 -11,559 -12,052 -2,796 50.37%
NP 107,516 68,076 35,987 32,487 72,150 40,539 11,771 44.55%
-
NP to SH 107,516 68,076 35,987 32,487 72,150 40,539 11,771 44.55%
-
Tax Rate 23.14% 22.40% 23.82% 23.75% 13.81% 22.92% 19.19% -
Total Cost 152,777 114,642 93,826 89,633 77,774 108,107 96,655 7.92%
-
Net Worth 809,476 730,904 679,740 672,431 695,272 696,186 646,850 3.80%
Dividend
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div 38,372 27,408 14,618 18,272 27,408 17,358 7,309 31.81%
Div Payout % 35.69% 40.26% 40.62% 56.25% 37.99% 42.82% 62.09% -
Equity
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 809,476 730,904 679,740 672,431 695,272 696,186 646,850 3.80%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin 41.31% 37.26% 27.72% 26.60% 48.12% 27.27% 10.86% -
ROE 13.28% 9.31% 5.29% 4.83% 10.38% 5.82% 1.82% -
Per Share
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 284.90 199.99 142.08 133.66 164.10 162.70 118.68 15.70%
EPS 117.68 74.51 39.39 35.56 78.97 44.37 12.88 44.56%
DPS 42.00 30.00 16.00 20.00 30.00 19.00 8.00 31.81%
NAPS 8.86 8.00 7.44 7.36 7.61 7.62 7.08 3.80%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 284.90 199.99 142.08 133.66 164.10 162.70 118.68 15.70%
EPS 117.68 74.51 39.39 35.56 78.97 44.37 12.88 44.56%
DPS 42.00 30.00 16.00 20.00 30.00 19.00 8.00 31.81%
NAPS 8.86 8.00 7.44 7.36 7.61 7.62 7.08 3.80%
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 8.44 7.08 5.90 6.30 7.58 7.85 7.72 -
P/RPS 2.96 3.54 4.15 4.71 4.62 4.82 6.51 -12.30%
P/EPS 7.17 9.50 14.98 17.72 9.60 17.69 59.92 -29.79%
EY 13.94 10.52 6.68 5.64 10.42 5.65 1.67 42.40%
DY 4.98 4.24 2.71 3.17 3.96 2.42 1.04 29.81%
P/NAPS 0.95 0.89 0.79 0.86 1.00 1.03 1.09 -2.26%
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 28/10/22 28/10/21 30/10/20 31/10/19 30/10/18 30/10/17 27/10/16 -
Price 8.59 7.68 5.96 6.31 7.00 7.80 7.85 -
P/RPS 3.02 3.84 4.19 4.72 4.27 4.79 6.61 -12.23%
P/EPS 7.30 10.31 15.13 17.75 8.86 17.58 60.93 -29.77%
EY 13.70 9.70 6.61 5.64 11.28 5.69 1.64 42.42%
DY 4.89 3.91 2.68 3.17 4.29 2.44 1.02 29.83%
P/NAPS 0.97 0.96 0.80 0.86 0.92 1.02 1.11 -2.22%

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