Highlights

[CHINTEK] QoQ Cumulative 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 -     -86.63%    YoY -     -29.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 29,147 149,924 124,346 84,703 42,512 148,646 114,587 -59.82%
  QoQ % -80.56% 20.57% 46.80% 99.24% -71.40% 29.72% -
  Horiz. % 25.44% 130.84% 108.52% 73.92% 37.10% 129.72% 100.00%
PBT 12,853 83,709 71,410 44,805 18,181 52,590 38,919 -52.19%
  QoQ % -84.65% 17.22% 59.38% 146.44% -65.43% 35.13% -
  Horiz. % 33.02% 215.09% 183.48% 115.12% 46.71% 135.13% 100.00%
Tax -3,210 -11,559 -10,963 -8,555 -4,592 -12,052 -8,627 -48.24%
  QoQ % 72.23% -5.44% -28.15% -86.30% 61.90% -39.70% -
  Horiz. % 37.21% 133.99% 127.08% 99.17% 53.23% 139.70% 100.00%
NP 9,643 72,150 60,447 36,250 13,589 40,538 30,292 -53.35%
  QoQ % -86.63% 19.36% 66.75% 166.76% -66.48% 33.82% -
  Horiz. % 31.83% 238.18% 199.55% 119.67% 44.86% 133.82% 100.00%
NP to SH 9,643 72,150 60,447 36,250 13,589 40,538 30,292 -53.35%
  QoQ % -86.63% 19.36% 66.75% 166.76% -66.48% 33.82% -
  Horiz. % 31.83% 238.18% 199.55% 119.67% 44.86% 133.82% 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 19,504 77,774 63,899 48,453 28,923 108,108 84,295 -62.28%
  QoQ % -74.92% 21.71% 31.88% 67.52% -73.25% 28.25% -
  Horiz. % 23.14% 92.26% 75.80% 57.48% 34.31% 128.25% 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 9,136 27,408 27,408 9,136 9,136 17,358 17,358 -34.79%
  QoQ % -66.67% 0.00% 200.00% 0.00% -47.37% 0.00% -
  Horiz. % 52.63% 157.89% 157.89% 52.63% 52.63% 100.00% 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 1.46 % 10.38 % 8.45 % 5.11 % 1.92 % 5.82 % 4.39 % -51.97%
  QoQ % -85.93% 22.84% 65.36% 166.15% -67.01% 32.57% -
  Horiz. % 33.26% 236.45% 192.48% 116.40% 43.74% 132.57% 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 31.90 164.10 136.10 92.71 46.53 162.70 125.42 -59.82%
  QoQ % -80.56% 20.57% 46.80% 99.25% -71.40% 29.72% -
  Horiz. % 25.43% 130.84% 108.52% 73.92% 37.10% 129.72% 100.00%
EPS 10.55 78.97 66.16 39.68 14.87 44.37 33.16 -53.36%
  QoQ % -86.64% 19.36% 66.73% 166.85% -66.49% 33.81% -
  Horiz. % 31.82% 238.15% 199.52% 119.66% 44.84% 133.81% 100.00%
DPS 10.00 30.00 30.00 10.00 10.00 19.00 19.00 -34.79%
  QoQ % -66.67% 0.00% 200.00% 0.00% -47.37% 0.00% -
  Horiz. % 52.63% 157.89% 157.89% 52.63% 52.63% 100.00% 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 31.90 164.10 136.10 92.71 46.53 162.70 125.42 -59.82%
  QoQ % -80.56% 20.57% 46.80% 99.25% -71.40% 29.72% -
  Horiz. % 25.43% 130.84% 108.52% 73.92% 37.10% 129.72% 100.00%
EPS 10.55 78.97 66.16 39.68 14.87 44.37 33.16 -53.36%
  QoQ % -86.64% 19.36% 66.73% 166.85% -66.49% 33.81% -
  Horiz. % 31.82% 238.15% 199.52% 119.66% 44.84% 133.81% 100.00%
DPS 10.00 30.00 30.00 10.00 10.00 19.00 19.00 -34.79%
  QoQ % -66.67% 0.00% 200.00% 0.00% -47.37% 0.00% -
  Horiz. % 52.63% 157.89% 157.89% 52.63% 52.63% 100.00% 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 20.94 4.62 5.03 8.39 16.33 4.82 6.46 118.87%
  QoQ % 353.25% -8.15% -40.05% -48.62% 238.80% -25.39% -
  Horiz. % 324.15% 71.52% 77.86% 129.88% 252.79% 74.61% 100.00%
P/EPS 63.29 9.60 10.35 19.61 51.10 17.69 24.43 88.52%
  QoQ % 559.27% -7.25% -47.22% -61.62% 188.86% -27.59% -
  Horiz. % 259.07% 39.30% 42.37% 80.27% 209.17% 72.41% 100.00%
EY 1.58 10.42 9.66 5.10 1.96 5.65 4.09 -46.93%
  QoQ % -84.84% 7.87% 89.41% 160.20% -65.31% 38.14% -
  Horiz. % 38.63% 254.77% 236.19% 124.69% 47.92% 138.14% 100.00%
DY 1.50 3.96 4.38 1.29 1.32 2.42 2.35 -25.85%
  QoQ % -62.12% -9.59% 239.53% -2.27% -45.45% 2.98% -
  Horiz. % 63.83% 168.51% 186.38% 54.89% 56.17% 102.98% 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 20.91 4.27 5.33 7.57 16.76 4.79 6.20 124.73%
  QoQ % 389.70% -19.89% -29.59% -54.83% 249.90% -22.74% -
  Horiz. % 337.26% 68.87% 85.97% 122.10% 270.32% 77.26% 100.00%
P/EPS 63.20 8.86 10.96 17.69 52.44 17.58 23.47 93.44%
  QoQ % 613.32% -19.16% -38.04% -66.27% 198.29% -25.10% -
  Horiz. % 269.28% 37.75% 46.70% 75.37% 223.43% 74.90% 100.00%
EY 1.58 11.28 9.13 5.65 1.91 5.69 4.26 -48.35%
  QoQ % -85.99% 23.55% 61.59% 195.81% -66.43% 33.57% -
  Horiz. % 37.09% 264.79% 214.32% 132.63% 44.84% 133.57% 100.00%
DY 1.50 4.29 4.14 1.42 1.28 2.44 2.44 -27.68%
  QoQ % -65.03% 3.62% 191.55% 10.94% -47.54% 0.00% -
  Horiz. % 61.48% 175.82% 169.67% 58.20% 52.46% 100.00% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers