Highlights

[CHINTEK] QoQ TTM 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 -     -5.47%    YoY -     77.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 136,559 149,924 158,405 153,319 148,696 148,646 147,063 -4.82%
  QoQ % -8.91% -5.35% 3.32% 3.11% 0.03% 1.08% -
  Horiz. % 92.86% 101.95% 107.71% 104.25% 101.11% 101.08% 100.00%
PBT 78,381 83,709 85,081 67,135 51,472 52,591 46,459 41.67%
  QoQ % -6.36% -1.61% 26.73% 30.43% -2.13% 13.20% -
  Horiz. % 168.71% 180.18% 183.13% 144.50% 110.79% 113.20% 100.00%
Tax -10,177 -11,559 -14,388 -14,187 -13,076 -12,052 -10,164 0.09%
  QoQ % 11.96% 19.66% -1.42% -8.50% -8.50% -18.58% -
  Horiz. % 100.13% 113.72% 141.56% 139.58% 128.65% 118.58% 100.00%
NP 68,204 72,150 70,693 52,948 38,396 40,539 36,295 52.22%
  QoQ % -5.47% 2.06% 33.51% 37.90% -5.29% 11.69% -
  Horiz. % 187.92% 198.79% 194.77% 145.88% 105.79% 111.69% 100.00%
NP to SH 68,204 72,150 70,693 52,948 38,396 40,539 36,295 52.22%
  QoQ % -5.47% 2.06% 33.51% 37.90% -5.29% 11.69% -
  Horiz. % 187.92% 198.79% 194.77% 145.88% 105.79% 111.69% 100.00%
Tax Rate 12.98 % 13.81 % 16.91 % 21.13 % 25.40 % 22.92 % 21.88 % -29.38%
  QoQ % -6.01% -18.33% -19.97% -16.81% 10.82% 4.75% -
  Horiz. % 59.32% 63.12% 77.29% 96.57% 116.09% 104.75% 100.00%
Total Cost 68,355 77,774 87,712 100,371 110,300 108,107 110,768 -27.50%
  QoQ % -12.11% -11.33% -12.61% -9.00% 2.03% -2.40% -
  Horiz. % 61.71% 70.21% 79.19% 90.61% 99.58% 97.60% 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 27,408 27,408 27,408 18,272 18,272 17,358 17,358 35.56%
  QoQ % 0.00% 0.00% 50.00% 0.00% 5.26% 0.00% -
  Horiz. % 157.89% 157.89% 157.89% 105.26% 105.26% 100.00% 100.00%
Div Payout % 40.19 % 37.99 % 38.77 % 34.51 % 47.59 % 42.82 % 47.83 % -10.95%
  QoQ % 5.79% -2.01% 12.34% -27.48% 11.14% -10.47% -
  Horiz. % 84.03% 79.43% 81.06% 72.15% 99.50% 89.53% 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 49.94 % 48.12 % 44.63 % 34.53 % 25.82 % 27.27 % 24.68 % 59.91%
  QoQ % 3.78% 7.82% 29.25% 33.73% -5.32% 10.49% -
  Horiz. % 202.35% 194.98% 180.83% 139.91% 104.62% 110.49% 100.00%
ROE 10.33 % 10.38 % 9.88 % 7.46 % 5.44 % 5.82 % 5.25 % 56.96%
  QoQ % -0.48% 5.06% 32.44% 37.13% -6.53% 10.86% -
  Horiz. % 196.76% 197.71% 188.19% 142.10% 103.62% 110.86% 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 149.47 164.10 173.38 167.81 162.75 162.70 160.97 -4.82%
  QoQ % -8.92% -5.35% 3.32% 3.11% 0.03% 1.07% -
  Horiz. % 92.86% 101.94% 107.71% 104.25% 101.11% 101.07% 100.00%
EPS 74.65 78.97 77.38 57.95 42.03 44.37 39.73 52.21%
  QoQ % -5.47% 2.05% 33.53% 37.88% -5.27% 11.68% -
  Horiz. % 187.89% 198.77% 194.76% 145.86% 105.79% 111.68% 100.00%
DPS 30.00 30.00 30.00 20.00 20.00 19.00 19.00 35.56%
  QoQ % 0.00% 0.00% 50.00% 0.00% 5.26% 0.00% -
  Horiz. % 157.89% 157.89% 157.89% 105.26% 105.26% 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 149.47 164.10 173.38 167.81 162.75 162.70 160.97 -4.82%
  QoQ % -8.92% -5.35% 3.32% 3.11% 0.03% 1.07% -
  Horiz. % 92.86% 101.94% 107.71% 104.25% 101.11% 101.07% 100.00%
EPS 74.65 78.97 77.38 57.95 42.03 44.37 39.73 52.21%
  QoQ % -5.47% 2.05% 33.53% 37.88% -5.27% 11.68% -
  Horiz. % 187.89% 198.77% 194.76% 145.86% 105.79% 111.68% 100.00%
DPS 30.00 30.00 30.00 20.00 20.00 19.00 19.00 35.56%
  QoQ % 0.00% 0.00% 50.00% 0.00% 5.26% 0.00% -
  Horiz. % 157.89% 157.89% 157.89% 105.26% 105.26% 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 4.47 4.62 3.95 4.64 4.67 4.82 5.03 -7.56%
  QoQ % -3.25% 16.96% -14.87% -0.64% -3.11% -4.17% -
  Horiz. % 88.87% 91.85% 78.53% 92.25% 92.84% 95.83% 100.00%
P/EPS 8.95 9.60 8.85 13.42 18.08 17.69 20.39 -42.21%
  QoQ % -6.77% 8.47% -34.05% -25.77% 2.20% -13.24% -
  Horiz. % 43.89% 47.08% 43.40% 65.82% 88.67% 86.76% 100.00%
EY 11.18 10.42 11.30 7.45 5.53 5.65 4.90 73.23%
  QoQ % 7.29% -7.79% 51.68% 34.72% -2.12% 15.31% -
  Horiz. % 228.16% 212.65% 230.61% 152.04% 112.86% 115.31% 100.00%
DY 4.49 3.96 4.38 2.57 2.63 2.42 2.35 53.92%
  QoQ % 13.38% -9.59% 70.43% -2.28% 8.68% 2.98% -
  Horiz. % 191.06% 168.51% 186.38% 109.36% 111.91% 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 4.46 4.27 4.18 4.18 4.79 4.79 4.83 -5.17%
  QoQ % 4.45% 2.15% 0.00% -12.73% 0.00% -0.83% -
  Horiz. % 92.34% 88.41% 86.54% 86.54% 99.17% 99.17% 100.00%
P/EPS 8.93 8.86 9.37 12.11 18.56 17.58 19.58 -40.72%
  QoQ % 0.79% -5.44% -22.63% -34.75% 5.57% -10.21% -
  Horiz. % 45.61% 45.25% 47.85% 61.85% 94.79% 89.79% 100.00%
EY 11.19 11.28 10.67 8.26 5.39 5.69 5.11 68.55%
  QoQ % -0.80% 5.72% 29.18% 53.25% -5.27% 11.35% -
  Horiz. % 218.98% 220.74% 208.81% 161.64% 105.48% 111.35% 100.00%
DY 4.50 4.29 4.14 2.85 2.56 2.44 2.44 50.33%
  QoQ % 4.90% 3.62% 45.26% 11.33% 4.92% 0.00% -
  Horiz. % 184.43% 175.82% 169.67% 116.80% 104.92% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers