Highlights

[CHINTEK] QoQ Annualized Quarter Result on 2018-11-30 [#1]

Stock [CHINTEK]: CHIN TECK PLANTATIONS BHD
Announcement Date 29-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     -46.54%    YoY -     -29.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 116,588 149,924 165,794 169,406 170,048 148,646 152,782 -16.48%
  QoQ % -22.24% -9.57% -2.13% -0.38% 14.40% -2.71% -
  Horiz. % 76.31% 98.13% 108.52% 110.88% 111.30% 97.29% 100.00%
PBT 51,412 83,709 95,213 89,610 72,724 52,590 51,892 -0.62%
  QoQ % -38.58% -12.08% 6.25% 23.22% 38.28% 1.35% -
  Horiz. % 99.08% 161.31% 183.48% 172.69% 140.14% 101.35% 100.00%
Tax -12,840 -11,559 -14,617 -17,110 -18,368 -12,052 -11,502 7.60%
  QoQ % -11.08% 20.92% 14.57% 6.85% -52.41% -4.78% -
  Horiz. % 111.63% 100.49% 127.08% 148.75% 159.68% 104.78% 100.00%
NP 38,572 72,150 80,596 72,500 54,356 40,538 40,389 -3.02%
  QoQ % -46.54% -10.48% 11.17% 33.38% 34.09% 0.37% -
  Horiz. % 95.50% 178.64% 199.55% 179.50% 134.58% 100.37% 100.00%
NP to SH 38,572 72,150 80,596 72,500 54,356 40,538 40,389 -3.02%
  QoQ % -46.54% -10.48% 11.17% 33.38% 34.09% 0.37% -
  Horiz. % 95.50% 178.64% 199.55% 179.50% 134.58% 100.37% 100.00%
Tax Rate 24.97 % 13.81 % 15.35 % 19.09 % 25.26 % 22.92 % 22.17 % 8.24%
  QoQ % 80.81% -10.03% -19.59% -24.43% 10.21% 3.38% -
  Horiz. % 112.63% 62.29% 69.24% 86.11% 113.94% 103.38% 100.00%
Total Cost 78,016 77,774 85,198 96,906 115,692 108,108 112,393 -21.59%
  QoQ % 0.31% -8.71% -12.08% -16.24% 7.02% -3.81% -
  Horiz. % 69.41% 69.20% 75.80% 86.22% 102.93% 96.19% 100.00%
Net Worth 660,554 695,272 715,372 709,890 706,235 696,186 690,704 -2.93%
  QoQ % -4.99% -2.81% 0.77% 0.52% 1.44% 0.79% -
  Horiz. % 95.63% 100.66% 103.57% 102.78% 102.25% 100.79% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div 36,545 27,408 36,545 18,272 36,545 17,358 23,145 35.56%
  QoQ % 33.33% -25.00% 100.00% -50.00% 110.53% -25.00% -
  Horiz. % 157.89% 118.42% 157.89% 78.95% 157.89% 75.00% 100.00%
Div Payout % 94.75 % 37.99 % 45.34 % 25.20 % 67.23 % 42.82 % 57.31 % 39.78%
  QoQ % 149.41% -16.21% 79.92% -62.52% 57.01% -25.28% -
  Horiz. % 165.33% 66.29% 79.11% 43.97% 117.31% 74.72% 100.00%
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 660,554 695,272 715,372 709,890 706,235 696,186 690,704 -2.93%
  QoQ % -4.99% -2.81% 0.77% 0.52% 1.44% 0.79% -
  Horiz. % 95.63% 100.66% 103.57% 102.78% 102.25% 100.79% 100.00%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 -
  QoQ % 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%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 33.08 % 48.12 % 48.61 % 42.80 % 31.97 % 27.27 % 26.44 % 16.09%
  QoQ % -31.26% -1.01% 13.57% 33.88% 17.24% 3.14% -
  Horiz. % 125.11% 182.00% 183.85% 161.88% 120.92% 103.14% 100.00%
ROE 5.84 % 10.38 % 11.27 % 10.21 % 7.70 % 5.82 % 5.85 % -0.11%
  QoQ % -43.74% -7.90% 10.38% 32.60% 32.30% -0.51% -
  Horiz. % 99.83% 177.44% 192.65% 174.53% 131.62% 99.49% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 127.61 164.10 181.47 185.42 186.12 162.70 167.23 -16.48%
  QoQ % -22.24% -9.57% -2.13% -0.38% 14.39% -2.71% -
  Horiz. % 76.31% 98.13% 108.52% 110.88% 111.30% 97.29% 100.00%
EPS 42.20 78.97 88.21 79.36 59.48 44.37 44.21 -3.05%
  QoQ % -46.56% -10.48% 11.15% 33.42% 34.05% 0.36% -
  Horiz. % 95.45% 178.62% 199.52% 179.51% 134.54% 100.36% 100.00%
DPS 40.00 30.00 40.00 20.00 40.00 19.00 25.33 35.57%
  QoQ % 33.33% -25.00% 100.00% -50.00% 110.53% -24.99% -
  Horiz. % 157.92% 118.44% 157.92% 78.96% 157.92% 75.01% 100.00%
NAPS 7.2300 7.6100 7.8300 7.7700 7.7300 7.6200 7.5600 -2.93%
  QoQ % -4.99% -2.81% 0.77% 0.52% 1.44% 0.79% -
  Horiz. % 95.63% 100.66% 103.57% 102.78% 102.25% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 91,402
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 127.61 164.10 181.47 185.42 186.12 162.70 167.23 -16.48%
  QoQ % -22.24% -9.57% -2.13% -0.38% 14.39% -2.71% -
  Horiz. % 76.31% 98.13% 108.52% 110.88% 111.30% 97.29% 100.00%
EPS 42.20 78.97 88.21 79.36 59.48 44.37 44.21 -3.05%
  QoQ % -46.56% -10.48% 11.15% 33.42% 34.05% 0.36% -
  Horiz. % 95.45% 178.62% 199.52% 179.51% 134.54% 100.36% 100.00%
DPS 40.00 30.00 40.00 20.00 40.00 19.00 25.33 35.57%
  QoQ % 33.33% -25.00% 100.00% -50.00% 110.53% -24.99% -
  Horiz. % 157.92% 118.44% 157.92% 78.96% 157.92% 75.01% 100.00%
NAPS 7.2300 7.6100 7.8300 7.7700 7.7300 7.6200 7.5600 -2.93%
  QoQ % -4.99% -2.81% 0.77% 0.52% 1.44% 0.79% -
  Horiz. % 95.63% 100.66% 103.57% 102.78% 102.25% 100.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 6.6800 7.5800 6.8500 7.7800 7.6000 7.8500 8.1000 -
P/RPS 5.23 4.62 3.77 4.20 4.08 4.82 4.84 5.30%
  QoQ % 13.20% 22.55% -10.24% 2.94% -15.35% -0.41% -
  Horiz. % 108.06% 95.45% 77.89% 86.78% 84.30% 99.59% 100.00%
P/EPS 15.82 9.60 7.77 9.80 12.77 17.69 18.32 -9.31%
  QoQ % 64.79% 23.55% -20.71% -23.26% -27.81% -3.44% -
  Horiz. % 86.35% 52.40% 42.41% 53.49% 69.71% 96.56% 100.00%
EY 6.32 10.42 12.88 10.20 7.83 5.65 5.46 10.23%
  QoQ % -39.35% -19.10% 26.27% 30.27% 38.58% 3.48% -
  Horiz. % 115.75% 190.84% 235.90% 186.81% 143.41% 103.48% 100.00%
DY 5.99 3.96 5.84 2.57 5.26 2.42 3.13 54.08%
  QoQ % 51.26% -32.19% 127.24% -51.14% 117.36% -22.68% -
  Horiz. % 191.37% 126.52% 186.58% 82.11% 168.05% 77.32% 100.00%
P/NAPS 0.92 1.00 0.87 1.00 0.98 1.03 1.07 -9.57%
  QoQ % -8.00% 14.94% -13.00% 2.04% -4.85% -3.74% -
  Horiz. % 85.98% 93.46% 81.31% 93.46% 91.59% 96.26% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 29/01/19 30/10/18 30/07/18 30/04/18 29/01/18 30/10/17 26/07/17 -
Price 6.6700 7.0000 7.2500 7.0200 7.8000 7.8000 7.7800 -
P/RPS 5.23 4.27 4.00 3.79 4.19 4.79 4.65 8.14%
  QoQ % 22.48% 6.75% 5.54% -9.55% -12.53% 3.01% -
  Horiz. % 112.47% 91.83% 86.02% 81.51% 90.11% 103.01% 100.00%
P/EPS 15.80 8.86 8.22 8.85 13.11 17.58 17.60 -6.93%
  QoQ % 78.33% 7.79% -7.12% -32.49% -25.43% -0.11% -
  Horiz. % 89.77% 50.34% 46.70% 50.28% 74.49% 99.89% 100.00%
EY 6.33 11.28 12.17 11.30 7.63 5.69 5.68 7.48%
  QoQ % -43.88% -7.31% 7.70% 48.10% 34.09% 0.18% -
  Horiz. % 111.44% 198.59% 214.26% 198.94% 134.33% 100.18% 100.00%
DY 6.00 4.29 5.52 2.85 5.13 2.44 3.26 50.13%
  QoQ % 39.86% -22.28% 93.68% -44.44% 110.25% -25.15% -
  Horiz. % 184.05% 131.60% 169.33% 87.42% 157.36% 74.85% 100.00%
P/NAPS 0.92 0.92 0.93 0.90 1.01 1.02 1.03 -7.25%
  QoQ % 0.00% -1.08% 3.33% -10.89% -0.98% -0.97% -
  Horiz. % 89.32% 89.32% 90.29% 87.38% 98.06% 99.03% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

183  311  526  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.88-0.09 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.39-0.09 
 GADANG 0.915-0.03 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.18-0.01 
 WCT-WE 0.17-0.01 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
Partners & Brokers