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
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 122,120 117,643 123,806 136,559 149,924 158,405 153,319 -14.04%
  QoQ % 3.81% -4.98% -9.34% -8.91% -5.35% 3.32% -
  Horiz. % 79.65% 76.73% 80.75% 89.07% 97.79% 103.32% 100.00%
PBT 42,605 46,776 62,979 78,381 83,709 85,081 67,135 -26.09%
  QoQ % -8.92% -25.73% -19.65% -6.36% -1.61% 26.73% -
  Horiz. % 63.46% 69.67% 93.81% 116.75% 124.69% 126.73% 100.00%
Tax -10,118 -9,110 -8,887 -10,177 -11,559 -14,388 -14,187 -20.13%
  QoQ % -11.06% -2.51% 12.68% 11.96% 19.66% -1.42% -
  Horiz. % 71.32% 64.21% 62.64% 71.73% 81.48% 101.42% 100.00%
NP 32,487 37,666 54,092 68,204 72,150 70,693 52,948 -27.73%
  QoQ % -13.75% -30.37% -20.69% -5.47% 2.06% 33.51% -
  Horiz. % 61.36% 71.14% 102.16% 128.81% 136.27% 133.51% 100.00%
NP to SH 32,487 37,666 54,092 68,204 72,150 70,693 52,948 -27.73%
  QoQ % -13.75% -30.37% -20.69% -5.47% 2.06% 33.51% -
  Horiz. % 61.36% 71.14% 102.16% 128.81% 136.27% 133.51% 100.00%
Tax Rate 23.75 % 19.48 % 14.11 % 12.98 % 13.81 % 16.91 % 21.13 % 8.08%
  QoQ % 21.92% 38.06% 8.71% -6.01% -18.33% -19.97% -
  Horiz. % 112.40% 92.19% 66.78% 61.43% 65.36% 80.03% 100.00%
Total Cost 89,633 79,977 69,714 68,355 77,774 87,712 100,371 -7.25%
  QoQ % 12.07% 14.72% 1.99% -12.11% -11.33% -12.61% -
  Horiz. % 89.30% 79.68% 69.46% 68.10% 77.49% 87.39% 100.00%
Net Worth 672,431 669,690 666,036 660,554 695,272 715,372 709,890 -3.54%
  QoQ % 0.41% 0.55% 0.83% -4.99% -2.81% 0.77% -
  Horiz. % 94.72% 94.34% 93.82% 93.05% 97.94% 100.77% 100.00%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 18,272 18,272 27,408 27,408 27,408 27,408 18,272 -
  QoQ % 0.00% -33.33% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 100.00% 100.00% 150.00% 150.00% 150.00% 150.00% 100.00%
Div Payout % 56.25 % 48.51 % 50.67 % 40.19 % 37.99 % 38.77 % 34.51 % 38.38%
  QoQ % 15.96% -4.26% 26.08% 5.79% -2.01% 12.34% -
  Horiz. % 163.00% 140.57% 146.83% 116.46% 110.08% 112.34% 100.00%
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 672,431 669,690 666,036 660,554 695,272 715,372 709,890 -3.54%
  QoQ % 0.41% 0.55% 0.83% -4.99% -2.81% 0.77% -
  Horiz. % 94.72% 94.34% 93.82% 93.05% 97.94% 100.77% 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
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 26.60 % 32.02 % 43.69 % 49.94 % 48.12 % 44.63 % 34.53 % -15.93%
  QoQ % -16.93% -26.71% -12.52% 3.78% 7.82% 29.25% -
  Horiz. % 77.03% 92.73% 126.53% 144.63% 139.36% 129.25% 100.00%
ROE 4.83 % 5.62 % 8.12 % 10.33 % 10.38 % 9.88 % 7.46 % -25.10%
  QoQ % -14.06% -30.79% -21.39% -0.48% 5.06% 32.44% -
  Horiz. % 64.75% 75.34% 108.85% 138.47% 139.14% 132.44% 100.00%
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 133.66 128.76 135.51 149.47 164.10 173.38 167.81 -14.04%
  QoQ % 3.81% -4.98% -9.34% -8.92% -5.35% 3.32% -
  Horiz. % 79.65% 76.73% 80.75% 89.07% 97.79% 103.32% 100.00%
EPS 35.56 41.23 59.21 74.65 78.97 77.38 57.95 -27.72%
  QoQ % -13.75% -30.37% -20.68% -5.47% 2.05% 33.53% -
  Horiz. % 61.36% 71.15% 102.17% 128.82% 136.27% 133.53% 100.00%
DPS 20.00 20.00 30.00 30.00 30.00 30.00 20.00 -
  QoQ % 0.00% -33.33% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 100.00% 100.00% 150.00% 150.00% 150.00% 150.00% 100.00%
NAPS 7.3600 7.3300 7.2900 7.2300 7.6100 7.8300 7.7700 -3.54%
  QoQ % 0.41% 0.55% 0.83% -4.99% -2.81% 0.77% -
  Horiz. % 94.72% 94.34% 93.82% 93.05% 97.94% 100.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 133.66 128.76 135.51 149.47 164.10 173.38 167.81 -14.04%
  QoQ % 3.81% -4.98% -9.34% -8.92% -5.35% 3.32% -
  Horiz. % 79.65% 76.73% 80.75% 89.07% 97.79% 103.32% 100.00%
EPS 35.56 41.23 59.21 74.65 78.97 77.38 57.95 -27.72%
  QoQ % -13.75% -30.37% -20.68% -5.47% 2.05% 33.53% -
  Horiz. % 61.36% 71.15% 102.17% 128.82% 136.27% 133.53% 100.00%
DPS 20.00 20.00 30.00 30.00 30.00 30.00 20.00 -
  QoQ % 0.00% -33.33% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 100.00% 100.00% 150.00% 150.00% 150.00% 150.00% 100.00%
NAPS 7.3600 7.3300 7.2900 7.2300 7.6100 7.8300 7.7700 -3.54%
  QoQ % 0.41% 0.55% 0.83% -4.99% -2.81% 0.77% -
  Horiz. % 94.72% 94.34% 93.82% 93.05% 97.94% 100.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 6.3000 6.5800 7.0000 6.6800 7.5800 6.8500 7.7800 -
P/RPS 4.71 5.11 5.17 4.47 4.62 3.95 4.64 1.00%
  QoQ % -7.83% -1.16% 15.66% -3.25% 16.96% -14.87% -
  Horiz. % 101.51% 110.13% 111.42% 96.34% 99.57% 85.13% 100.00%
P/EPS 17.72 15.96 11.82 8.95 9.60 8.85 13.42 20.30%
  QoQ % 11.03% 35.03% 32.07% -6.77% 8.47% -34.05% -
  Horiz. % 132.04% 118.93% 88.08% 66.69% 71.54% 65.95% 100.00%
EY 5.64 6.27 8.46 11.18 10.42 11.30 7.45 -16.89%
  QoQ % -10.05% -25.89% -24.33% 7.29% -7.79% 51.68% -
  Horiz. % 75.70% 84.16% 113.56% 150.07% 139.87% 151.68% 100.00%
DY 3.17 3.04 4.29 4.49 3.96 4.38 2.57 14.97%
  QoQ % 4.28% -29.14% -4.45% 13.38% -9.59% 70.43% -
  Horiz. % 123.35% 118.29% 166.93% 174.71% 154.09% 170.43% 100.00%
P/NAPS 0.86 0.90 0.96 0.92 1.00 0.87 1.00 -9.54%
  QoQ % -4.44% -6.25% 4.35% -8.00% 14.94% -13.00% -
  Horiz. % 86.00% 90.00% 96.00% 92.00% 100.00% 87.00% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 31/10/19 31/07/19 29/04/19 29/01/19 30/10/18 30/07/18 30/04/18 -
Price 6.3100 6.5000 6.7000 6.6700 7.0000 7.2500 7.0200 -
P/RPS 4.72 5.05 4.94 4.46 4.27 4.18 4.18 8.41%
  QoQ % -6.53% 2.23% 10.76% 4.45% 2.15% 0.00% -
  Horiz. % 112.92% 120.81% 118.18% 106.70% 102.15% 100.00% 100.00%
P/EPS 17.75 15.77 11.32 8.93 8.86 9.37 12.11 28.94%
  QoQ % 12.56% 39.31% 26.76% 0.79% -5.44% -22.63% -
  Horiz. % 146.57% 130.22% 93.48% 73.74% 73.16% 77.37% 100.00%
EY 5.64 6.34 8.84 11.19 11.28 10.67 8.26 -22.40%
  QoQ % -11.04% -28.28% -21.00% -0.80% 5.72% 29.18% -
  Horiz. % 68.28% 76.76% 107.02% 135.47% 136.56% 129.18% 100.00%
DY 3.17 3.08 4.48 4.50 4.29 4.14 2.85 7.33%
  QoQ % 2.92% -31.25% -0.44% 4.90% 3.62% 45.26% -
  Horiz. % 111.23% 108.07% 157.19% 157.89% 150.53% 145.26% 100.00%
P/NAPS 0.86 0.89 0.92 0.92 0.92 0.93 0.90 -2.98%
  QoQ % -3.37% -3.26% 0.00% 0.00% -1.08% 3.33% -
  Horiz. % 95.56% 98.89% 102.22% 102.22% 102.22% 103.33% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers