Highlights

[CHINTEK] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 132,948 116,588 170,048 169,848 111,252 110,884 139,688 -0.82%
  YoY % 14.03% -31.44% 0.12% 52.67% 0.33% -20.62% -
  Horiz. % 95.17% 83.46% 121.73% 121.59% 79.64% 79.38% 100.00%
PBT 39,752 51,412 72,724 77,200 31,120 50,116 69,548 -8.90%
  YoY % -22.68% -29.31% -5.80% 148.07% -37.90% -27.94% -
  Horiz. % 57.16% 73.92% 104.57% 111.00% 44.75% 72.06% 100.00%
Tax -8,508 -12,840 -18,368 -14,272 -7,176 -7,672 -16,332 -10.29%
  YoY % 33.74% 30.10% -28.70% -98.89% 6.47% 53.02% -
  Horiz. % 52.09% 78.62% 112.47% 87.39% 43.94% 46.98% 100.00%
NP 31,244 38,572 54,356 62,928 23,944 42,444 53,216 -8.49%
  YoY % -19.00% -29.04% -13.62% 162.81% -43.59% -20.24% -
  Horiz. % 58.71% 72.48% 102.14% 118.25% 44.99% 79.76% 100.00%
NP to SH 31,244 38,572 54,356 62,928 23,944 42,444 53,216 -8.49%
  YoY % -19.00% -29.04% -13.62% 162.81% -43.59% -20.24% -
  Horiz. % 58.71% 72.48% 102.14% 118.25% 44.99% 79.76% 100.00%
Tax Rate 21.40 % 24.97 % 25.26 % 18.49 % 23.06 % 15.31 % 23.48 % -1.53%
  YoY % -14.30% -1.15% 36.61% -19.82% 50.62% -34.80% -
  Horiz. % 91.14% 106.35% 107.58% 78.75% 98.21% 65.20% 100.00%
Total Cost 101,704 78,016 115,692 106,920 87,308 68,440 86,472 2.74%
  YoY % 30.36% -32.57% 8.20% 22.46% 27.57% -20.85% -
  Horiz. % 117.61% 90.22% 133.79% 123.65% 100.97% 79.15% 100.00%
Net Worth 682,481 660,554 706,235 677,913 652,331 633,145 630,404 1.33%
  YoY % 3.32% -6.47% 4.18% 3.92% 3.03% 0.43% -
  Horiz. % 108.26% 104.78% 112.03% 107.54% 103.48% 100.43% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 29,236 36,545 36,545 32,890 29,236 29,236 109,635 -19.76%
  YoY % -20.00% 0.00% 11.11% 12.50% 0.00% -73.33% -
  Horiz. % 26.67% 33.33% 33.33% 30.00% 26.67% 26.67% 100.00%
Div Payout % 93.57 % 94.75 % 67.23 % 52.27 % 122.10 % 68.88 % 206.02 % -12.32%
  YoY % -1.25% 40.93% 28.62% -57.19% 77.26% -66.57% -
  Horiz. % 45.42% 45.99% 32.63% 25.37% 59.27% 33.43% 100.00%
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 682,481 660,554 706,235 677,913 652,331 633,145 630,404 1.33%
  YoY % 3.32% -6.47% 4.18% 3.92% 3.03% 0.43% -
  Horiz. % 108.26% 104.78% 112.03% 107.54% 103.48% 100.43% 100.00%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 -
  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%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 23.50 % 33.08 % 31.97 % 37.05 % 21.52 % 38.28 % 38.10 % -7.73%
  YoY % -28.96% 3.47% -13.71% 72.17% -43.78% 0.47% -
  Horiz. % 61.68% 86.82% 83.91% 97.24% 56.48% 100.47% 100.00%
ROE 4.58 % 5.84 % 7.70 % 9.28 % 3.67 % 6.70 % 8.44 % -9.68%
  YoY % -21.58% -24.16% -17.03% 152.86% -45.22% -20.62% -
  Horiz. % 54.27% 69.19% 91.23% 109.95% 43.48% 79.38% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 145.52 127.61 186.12 185.90 121.77 121.37 152.89 -0.82%
  YoY % 14.03% -31.44% 0.12% 52.66% 0.33% -20.62% -
  Horiz. % 95.18% 83.47% 121.73% 121.59% 79.65% 79.38% 100.00%
EPS 34.20 42.20 59.48 68.88 26.20 46.44 58.24 -8.49%
  YoY % -18.96% -29.05% -13.65% 162.90% -43.58% -20.26% -
  Horiz. % 58.72% 72.46% 102.13% 118.27% 44.99% 79.74% 100.00%
DPS 32.00 40.00 40.00 36.00 32.00 32.00 120.00 -19.76%
  YoY % -20.00% 0.00% 11.11% 12.50% 0.00% -73.33% -
  Horiz. % 26.67% 33.33% 33.33% 30.00% 26.67% 26.67% 100.00%
NAPS 7.4700 7.2300 7.7300 7.4200 7.1400 6.9300 6.9000 1.33%
  YoY % 3.32% -6.47% 4.18% 3.92% 3.03% 0.43% -
  Horiz. % 108.26% 104.78% 112.03% 107.54% 103.48% 100.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 91,363
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 145.52 127.61 186.12 185.90 121.77 121.37 152.89 -0.82%
  YoY % 14.03% -31.44% 0.12% 52.66% 0.33% -20.62% -
  Horiz. % 95.18% 83.47% 121.73% 121.59% 79.65% 79.38% 100.00%
EPS 34.20 42.20 59.48 68.88 26.20 46.44 58.24 -8.49%
  YoY % -18.96% -29.05% -13.65% 162.90% -43.58% -20.26% -
  Horiz. % 58.72% 72.46% 102.13% 118.27% 44.99% 79.74% 100.00%
DPS 32.00 40.00 40.00 36.00 32.00 32.00 120.00 -19.76%
  YoY % -20.00% 0.00% 11.11% 12.50% 0.00% -73.33% -
  Horiz. % 26.67% 33.33% 33.33% 30.00% 26.67% 26.67% 100.00%
NAPS 7.4700 7.2300 7.7300 7.4200 7.1400 6.9300 6.9000 1.33%
  YoY % 3.32% -6.47% 4.18% 3.92% 3.03% 0.43% -
  Horiz. % 108.26% 104.78% 112.03% 107.54% 103.48% 100.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 6.5000 6.6800 7.6000 7.6000 8.1000 9.5900 9.5500 -
P/RPS 4.47 5.23 4.08 4.09 6.65 7.90 6.25 -5.43%
  YoY % -14.53% 28.19% -0.24% -38.50% -15.82% 26.40% -
  Horiz. % 71.52% 83.68% 65.28% 65.44% 106.40% 126.40% 100.00%
P/EPS 19.01 15.82 12.77 11.03 30.91 20.64 16.40 2.49%
  YoY % 20.16% 23.88% 15.78% -64.32% 49.76% 25.85% -
  Horiz. % 115.91% 96.46% 77.87% 67.26% 188.48% 125.85% 100.00%
EY 5.26 6.32 7.83 9.06 3.24 4.84 6.10 -2.44%
  YoY % -16.77% -19.28% -13.58% 179.63% -33.06% -20.66% -
  Horiz. % 86.23% 103.61% 128.36% 148.52% 53.11% 79.34% 100.00%
DY 4.92 5.99 5.26 4.74 3.95 3.34 12.57 -14.47%
  YoY % -17.86% 13.88% 10.97% 20.00% 18.26% -73.43% -
  Horiz. % 39.14% 47.65% 41.85% 37.71% 31.42% 26.57% 100.00%
P/NAPS 0.87 0.92 0.98 1.02 1.13 1.38 1.38 -7.40%
  YoY % -5.43% -6.12% -3.92% -9.73% -18.12% 0.00% -
  Horiz. % 63.04% 66.67% 71.01% 73.91% 81.88% 100.00% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 20/01/20 29/01/19 29/01/18 23/01/17 27/01/16 28/01/15 23/01/14 -
Price 6.9300 6.6700 7.8000 7.8000 7.7000 9.2800 9.5000 -
P/RPS 4.76 5.23 4.19 4.20 6.32 7.65 6.21 -4.33%
  YoY % -8.99% 24.82% -0.24% -33.54% -17.39% 23.19% -
  Horiz. % 76.65% 84.22% 67.47% 67.63% 101.77% 123.19% 100.00%
P/EPS 20.26 15.80 13.11 11.32 29.38 19.98 16.31 3.68%
  YoY % 28.23% 20.52% 15.81% -61.47% 47.05% 22.50% -
  Horiz. % 124.22% 96.87% 80.38% 69.41% 180.13% 122.50% 100.00%
EY 4.93 6.33 7.63 8.83 3.40 5.01 6.13 -3.56%
  YoY % -22.12% -17.04% -13.59% 159.71% -32.14% -18.27% -
  Horiz. % 80.42% 103.26% 124.47% 144.05% 55.46% 81.73% 100.00%
DY 4.62 6.00 5.13 4.62 4.16 3.45 12.63 -15.43%
  YoY % -23.00% 16.96% 11.04% 11.06% 20.58% -72.68% -
  Horiz. % 36.58% 47.51% 40.62% 36.58% 32.94% 27.32% 100.00%
P/NAPS 0.93 0.92 1.01 1.05 1.08 1.34 1.38 -6.36%
  YoY % 1.09% -8.91% -3.81% -2.78% -19.40% -2.90% -
  Horiz. % 67.39% 66.67% 73.19% 76.09% 78.26% 97.10% 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.
 


 

277  247  532  1206 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.34+0.04 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 MYEG 1.23-0.01 
 XOX 0.055+0.005 
 ARMADA 0.395+0.01 
 DGB 0.0650.00 
 XDL 0.155+0.005 
 ICON 0.120.00 
 AIRASIA 1.15-0.04 
Partners & Brokers