[CHINTEK] QoQ Annualized Quarter Result on 30-Nov-2022 [#1]

Stock

[CHINTEK] CHIN TECK PLANTATIONS BHD

Announcement Date

30-Jan-2023

Admission Sponsor

Sponsor

Financial Year

31-Aug-2023

Quarter

30-Nov-2022 [#1]

Profit Trend

QoQ- -5.89%

YoY- -7.96%

Quarter Report

1st Quarter 30.11.2022.pdf

Latest QR

Upcoming QR

CHINTEK's Result

CHINTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Annualized Quarter Result
Revenue	205,674	208,176	218,200	251,824	260,293	262,189	226,642	-6.25%
YoY %	-1.20%	-4.59%	-13.35%	-3.25%	-0.72%	15.68%	-	-
Horiz. %	90.75%	91.85%	96.28%	111.11%	114.85%	115.68%	100.00%	-
PBT	70,002	67,272	73,364	125,168	139,881	143,261	138,474	-36.46%
YoY %	4.06%	-8.30%	-41.39%	-10.52%	-2.36%	3.46%	-	-
Horiz. %	50.55%	48.58%	52.98%	90.39%	101.02%	103.46%	100.00%	-
Tax	-16,632	-14,396	-16,932	-23,988	-32,365	-31,358	-31,210	-34.19%
YoY %	-15.53%	14.98%	29.41%	25.88%	-3.21%	-0.47%	-	-
Horiz. %	53.29%	46.13%	54.25%	76.86%	103.70%	100.47%	100.00%	-
NP	53,370	52,876	56,432	101,180	107,516	111,902	107,264	-37.12%
YoY %	0.93%	-6.30%	-44.23%	-5.89%	-3.92%	4.32%	-	-
Horiz. %	49.76%	49.30%	52.61%	94.33%	100.23%	104.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,370	52,876	56,432	101,180	107,516	111,902	107,264	-37.12%
YoY %	0.93%	-6.30%	-44.23%	-5.89%	-3.92%	4.32%	-	-
Horiz. %	49.76%	49.30%	52.61%	94.33%	100.23%	104.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.76%	21.40%	23.08%	19.16%	23.14%	21.89%	22.54%	-
YoY %	11.03%	-7.28%	20.46%	-17.20%	5.71%	-2.88%	-	-
Horiz. %	105.41%	94.94%	102.40%	85.00%	102.66%	97.12%	100.00%	-
Total Cost	152,304	155,300	161,768	150,644	152,777	150,286	119,378	17.57%
YoY %	-1.93%	-4.00%	7.38%	-1.40%	1.66%	25.89%	-	-
Horiz. %	127.58%	130.09%	135.51%	126.19%	127.98%	125.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	858,812	854,244	832,316	835,057	809,476	816,785	781,153	6.50%
YoY %	0.53%	2.63%	-0.33%	3.16%	-0.89%	4.56%	-	-
Horiz. %	109.94%	109.36%	106.55%	106.90%	103.63%	104.56%	100.00%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Dividend
Div	18,272	24,363	18,272	36,545	38,372	51,163	23,754	-16.00%
YoY %	-25.00%	33.34%	-50.00%	-4.76%	-25.00%	115.39%	-	-
Horiz. %	76.92%	102.56%	76.92%	153.85%	161.54%	215.39%	100.00%	-
Div Payout %	34.24%	46.08%	32.38%	36.12%	35.69%	45.72%	22.15%	-
YoY %	-25.69%	42.31%	-10.35%	1.20%	-21.94%	106.41%	-	-
Horiz. %	154.58%	208.04%	146.19%	163.07%	161.13%	206.41%	100.00%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Equity
Net Worth	858,812	854,244	832,316	835,057	809,476	816,785	781,153	6.50%
YoY %	0.53%	2.63%	-0.33%	3.16%	-0.89%	4.56%	-	-
Horiz. %	109.94%	109.36%	106.55%	106.90%	103.63%	104.56%	100.00%	-
NOSH	91,363	91,363	91,363	91,363	91,363	91,363	91,363	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Ratio Analysis
NP Margin	25.95%	25.40%	25.86%	40.18%	41.31%	42.68%	47.33%	-
YoY %	2.17%	-1.78%	-35.64%	-2.74%	-3.21%	-9.82%	-	-
Horiz. %	54.83%	53.67%	54.64%	84.89%	87.28%	90.18%	100.00%	-
ROE	6.21%	6.19%	6.78%	12.12%	13.28%	13.70%	13.73%	-
YoY %	0.32%	-8.70%	-44.06%	-8.73%	-3.07%	-0.22%	-	-
Horiz. %	45.23%	45.08%	49.38%	88.27%	96.72%	99.78%	100.00%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Per Share
RPS	225.12	227.86	238.83	275.63	284.90	286.98	248.07	-6.25%
YoY %	-1.20%	-4.59%	-13.35%	-3.25%	-0.72%	15.69%	-	-
Horiz. %	90.75%	91.85%	96.28%	111.11%	114.85%	115.69%	100.00%	-
EPS	58.42	57.88	61.76	110.76	117.68	122.48	117.40	-37.12%
YoY %	0.93%	-6.28%	-44.24%	-5.88%	-3.92%	4.33%	-	-
Horiz. %	49.76%	49.30%	52.61%	94.34%	100.24%	104.33%	100.00%	-
DPS	20.00	26.67	20.00	40.00	42.00	56.00	26.00	-16.00%
YoY %	-25.01%	33.35%	-50.00%	-4.76%	-25.00%	115.38%	-	-
Horiz. %	76.92%	102.58%	76.92%	153.85%	161.54%	215.38%	100.00%	-
NAPS	9.40	9.35	9.11	9.14	8.86	8.94	8.55	6.50%
YoY %	0.53%	2.63%	-0.33%	3.16%	-0.89%	4.56%	-	-
Horiz. %	109.94%	109.36%	106.55%	106.90%	103.63%	104.56%	100.00%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Adjusted Per Share Value based on latest NOSH - 91,363
RPS	225.12	227.86	238.83	275.63	284.90	286.98	248.07	-6.25%
YoY %	-1.20%	-4.59%	-13.35%	-3.25%	-0.72%	15.69%	-	-
Horiz. %	90.75%	91.85%	96.28%	111.11%	114.85%	115.69%	100.00%	-
EPS	58.42	57.88	61.76	110.76	117.68	122.48	117.40	-37.12%
YoY %	0.93%	-6.28%	-44.24%	-5.88%	-3.92%	4.33%	-	-
Horiz. %	49.76%	49.30%	52.61%	94.34%	100.24%	104.33%	100.00%	-
DPS	20.00	26.67	20.00	40.00	42.00	56.00	26.00	-16.00%
YoY %	-25.01%	33.35%	-50.00%	-4.76%	-25.00%	115.38%	-	-
Horiz. %	76.92%	102.58%	76.92%	153.85%	161.54%	215.38%	100.00%	-
NAPS	9.40	9.35	9.11	9.14	8.86	8.94	8.55	6.50%
YoY %	0.53%	2.63%	-0.33%	3.16%	-0.89%	4.56%	-	-
Horiz. %	109.94%	109.36%	106.55%	106.90%	103.63%	104.56%	100.00%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/23	31/05/23	28/02/23	30/11/22	30/08/22	31/05/22	28/02/22	-
Price	7.67	7.98	8.49	8.53	8.44	9.18	8.46	-
P/RPS	3.41	3.50	3.55	3.09	2.96	3.20	3.41	0.00%
YoY %	-2.57%	-1.41%	14.89%	4.39%	-7.50%	-6.16%	-	-
Horiz. %	100.00%	102.64%	104.11%	90.62%	86.80%	93.84%	100.00%	-
P/EPS	13.13	13.79	13.75	7.70	7.17	7.50	7.21	48.96%
YoY %	-4.79%	0.29%	78.57%	7.39%	-4.40%	4.02%	-	-
Horiz. %	182.11%	191.26%	190.71%	106.80%	99.45%	104.02%	100.00%	-
EY	7.62	7.25	7.28	12.98	13.94	13.34	13.88	-32.88%
YoY %	5.10%	-0.41%	-43.91%	-6.89%	4.50%	-3.89%	-	-
Horiz. %	54.90%	52.23%	52.45%	93.52%	100.43%	96.11%	100.00%	-
DY	2.61	3.34	2.36	4.69	4.98	6.10	3.07	-10.23%
YoY %	-21.86%	41.53%	-49.68%	-5.82%	-18.36%	98.70%	-	-
Horiz. %	85.02%	108.79%	76.87%	152.77%	162.21%	198.70%	100.00%	-
P/NAPS	0.82	0.85	0.93	0.93	0.95	1.03	0.99	-11.77%
YoY %	-3.53%	-8.60%	0.00%	-2.11%	-7.77%	4.04%	-	-
Horiz. %	82.83%	85.86%	93.94%	93.94%	95.96%	104.04%	100.00%	-

	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	CAGR
Price Multiplier on Announcement Date
Date	30/10/23	28/07/23	27/04/23	30/01/23	28/10/22	28/07/22	28/04/22	-
Price	7.67	7.90	8.36	8.22	8.59	9.15	8.75	-
P/RPS	3.41	3.47	3.50	2.98	3.02	3.19	3.53	-2.27%
YoY %	-1.73%	-0.86%	17.45%	-1.32%	-5.33%	-9.63%	-	-
Horiz. %	96.60%	98.30%	99.15%	84.42%	85.55%	90.37%	100.00%	-
P/EPS	13.13	13.65	13.53	7.42	7.30	7.47	7.45	45.75%
YoY %	-3.81%	0.89%	82.35%	1.64%	-2.28%	0.27%	-	-
Horiz. %	176.24%	183.22%	181.61%	99.60%	97.99%	100.27%	100.00%	-
EY	7.62	7.33	7.39	13.47	13.70	13.39	13.42	-31.35%
YoY %	3.96%	-0.81%	-45.14%	-1.68%	2.32%	-0.22%	-	-
Horiz. %	56.78%	54.62%	55.07%	100.37%	102.09%	99.78%	100.00%	-
DY	2.61	3.38	2.39	4.87	4.89	6.12	2.97	-8.23%
YoY %	-22.78%	41.42%	-50.92%	-0.41%	-20.10%	106.06%	-	-
Horiz. %	87.88%	113.80%	80.47%	163.97%	164.65%	206.06%	100.00%	-
P/NAPS	0.82	0.84	0.92	0.90	0.97	1.02	1.02	-13.50%
YoY %	-2.38%	-8.70%	2.22%	-7.22%	-4.90%	0.00%	-	-
Horiz. %	80.39%	82.35%	90.20%	88.24%	95.10%	100.00%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

321

MPI

MALAYSIAN PACIFIC INDUSTRIES

319

GENTING

GENTING BHD

183

DSONIC

DATASONIC GROUP BERHAD

151

GENM

GENTING MALAYSIA BERHAD

150

MAYBANK

MALAYAN BANKING BHD

136

DUFU

DUFU TECHNOLOGY CORP. BHD

125

INARI

INARI AMERTRON BERHAD

114

MYEG

MY E.G. SERVICES BHD

113

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More